{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Title","Instructions","1) Project Information","2) Model Inputs","3) Results","Travel Time","Consumer Surplus","Reliability","Vehicle Operating Costs","Accident Costs","Emissions","Final Calculations","PARAMETERS"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":489,"comments":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":"Title","index":0,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["The column titles for this worksheet are in row 2. They span cells C2. The data spans cells A3 through C29. There is information in every cell for column A through C inclusive.  If you are not using a screen reader, you can press Alt + R, T for the Review Ribbon, Edit Comment to move to and open a Comment once you are on a cell with a Comment. When you are finished reading the Comment, press Escape to close the comment and return to the worksheet. If you are using the JAWS screen reader, press Ctrl + Shift + Apostrophe to get a list of Comments and their cell coordinates in the worksheet. Press Enter on the Comment you want to go to or Escape once you’ve read the Comment for a cell. You are returned to the workbook. Note that there is no keyboard command with JAWS to reread Comments or read Comments once you are on them in a cell. You must use the ability to list Comments in order to read them if you are using the JAWS screen reader."]
[null,null,"California Life-Cycle\nBenefit/Cost Analysis Model for 2022 INFRA/RAISE Applications\n(Cal-B/C Corridor) Version 8.1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Office of Transportation Economics"]
[null,"Division of Transportation Planning"]
[null,"March 2022"]
[]
[]
[null,"For questions and comments, please contact:"]
[]
[null,"Transportation Economics Branch","eab@dot.ca.gov"]

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

{"sheet":"1) Project Information","index":2,"n_rows":59,"n_cols":31,"rows_kept":59,"cut":false,"hidden":false,"merged":[[3,4,3,12],[9,5,9,7]]}
[]
[null,null,"District: ",null,7,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,"Ontario Airport Avion/Jurupa realignment",null,null,null,null,null,null,null,null,null,null,"PPNO:"]
[]
[]
[null,null,"1A","PROJECT DATA",null,null,null,null,null,null,null,"1B","MODEL STRUCTURE",null,null,null,null,null,null,null,null,"1C","PROJECT COSTS (enter costs in thousands of dollars)"]
[]
[null,null,"Type of Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col. no.","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values In This Model",null,null,null,null,null,null,"DIRECT PROJECT COSTS",null,null,null,null,null,"Transit"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Number of Model Groups",2,null,{"$f":"MAX('2) Model Inputs'!$D:$D)","v":2},null,null,null,null,null,null,"INITIAL COSTS",null,null,"SUBSEQUENT COSTS",null,null,"Agency","TOTAL COSTS (in dollars)"]
[null,null,"Project Location (enter 1 for So. Cal., 2 for No. Cal., or 3 for rural)",null,null,null,null,1,null,null,null,null,"Number of Safety Groups",{"$f":"DVSegments","v":2},null,{"$f":"MAX('2) Model Inputs'!$AJ:$AJ)","v":2},null,null,null,null,null,"Year","Project",null,null,"Maint./",null,null,"Cost","Constant ","Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Number of Reliability Groups",{"$f":"DVSegments","v":2},null,{"$f":"MAX('2) Model Inputs'!$BN:$BN)","v":2},null,null,null,null,null,null,"Support","R / W","Construction","Op.","Rehab.","Mitigation","Savings","Dollars","Value"]
[null,null,"Project Timing",null,null,null,null,null,null,null,null,null,"Years",30,"2-50",{"$f":"COUNT('1) Project Information'!$V24:$V53)","v":30},null,null,null,null,null,"Construction Period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearStart","v":2023},null,null,1,{"$f":"IF(V15<YearOpen,IF(SUM(W15:Y15)>0,\"\",\"Enter Construction Cost\"),IF(SUM(W15:Y15)>0,\"After Construction Period\",\"\"))","v":""},null,null,null,{"$f":"SUM(W15:AC15)*1000","v":1000},{"$f":"$AD15/(1+DiscRate)^($V15-YearCurrent)","v":816.29787689085197}]
[null,null,null,"Current Year",null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V15+1","v":2024},null,null,1,"",null,null,null,{"$f":"SUM(W16:AC16)*1000","v":1000},762.89521204752521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V16+1","v":2025},null,null,null,"",null,null,null,{"$f":"SUM(W17:AC17)*1000","v":0},0]
[null,null,null,"Year Construction Begins",null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,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,2027,null,null,null,"",null,null,null,0,0]
[null,null,null,"Year Project Opens",null,2025,null,null,null,null,null,null,"of segments and years to include.",null,null,null,null,null,null,null,null,2028,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,2029,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,2030,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},null,null,null,1,null,null,null,{"$f":"SUM(W24:AC24)*1000","v":1000},{"$f":"$AD24/(1+DiscRate)^($V24-YearCurrent)","v":712.98617948366837}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V24+1","v":2026},null,null,null,1,null,null,null,1000,666.3422238165125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V25+1","v":2027},null,null,null,1,null,null,null,1000,622.74974188459112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,null,null,null,1,null,null,null,1000,582.00910456503846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,null,null,null,1,null,null,null,1000,543.93374258414804]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,null,null,1,null,null,null,1000,508.34929213471781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,null,null,null,1,null,null,null,1000,475.09279638758665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,null,null,null,1,null,null,null,1000,444.01195924073528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,null,null,null,1,null,null,null,1000,414.96444788853762]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,null,null,null,1,null,null,null,1000,387.81724101732487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,null,null,null,1,null,null,null,1000,362.44601964235966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,null,null,null,1,null,null,null,1000,338.73459779659788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,null,null,null,1,null,null,null,1000,316.57439046411014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,null,null,null,1,null,null,null,1000,295.86391632159825]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,null,null,null,1,null,null,null,1000,276.50833301083946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,null,null,null,1,null,null,null,1000,258.4190028138687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,null,null,null,1,null,null,null,1000,241.51308674193336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,null,null,null,1,null,null,null,{"$f":"SUM(W41:AC41)*1000","v":1000},225.71316517937697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,null,null,null,1,null,null,null,1000,210.94688334521211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,null,null,null,1,null,null,null,1000,197.14661994879637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,null,null,null,1,null,null,null,1000,184.24917752223956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,null,null,null,1,null,null,null,1000,172.19549301143888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,null,null,null,1,null,null,null,1000,160.93036730041013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,null,null,null,1,null,null,null,1000,150.40221243028986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,null,null,null,1,null,null,null,1000,140.56281535541109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,null,null,null,1,null,null,null,1000,131.36711715458981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,null,null,null,1,null,null,null,1000,122.77300668653251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,null,null,null,1,null,null,null,1000,114.74112774442291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,null,null,null,1,null,null,null,1000,107.23469882656347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,null,null,null,1,null,null,null,1000,100.21934469772287]
[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:W53)","v":0},0,2,30,0,0,0,32000,11045.991193935555]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                      ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"2) Model Inputs","index":3,"n_rows":44,"n_cols":114,"rows_kept":44,"cut":false,"hidden":false,"merged":[[4,98,4,114],[5,98,5,114],[10,103,10,107],[11,68,11,69],[11,70,11,78],[11,103,11,107],[8,21,8,24],[8,26,8,29],[9,68,9,69],[9,70,9,78],[9,39,9,41],[10,68,10,69],[10,70,10,78]]}
[]
[]
[]
[]
[null,null,null,"2A","DEFINITIONS OF MODEL GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2B",null,null,null,null,"AVERAGE PROFILE FOR DIVERTED TRIPS/INDUCED TRIPS",null,null,null,null,null,null,null,null,null,null,"2E","DEFINITIONS OF SAFETY GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2H","DEFINITIONS OF RELIABILITY GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2K","TRAVEL TIME RELIABILITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical 'No Build' conditions for persons 'on the margin' who will divert from highway to transit in Build Scenario, or for induced trips.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(for adjustments to Reliability Calculations, standard deviation of travel time in seconds/vehicle)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This profile should reflect a lower cost alternative than the average traffic profile entered in Table 2C and 2D."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Group Definition",null,null,null,null,null,null,null,null,null,null,null,null,"No-Build",null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,"Calculated by Model","Changed by User","Used for Proj. Eval.","Reason for Change",null,null,null,null,null,null,"Calculated by Model","Changed by User","Used for Proj. Eval.","Reason for Change"]
[null,null,null,null,null,"Select Mode","Name",null,"Description",null,null,null,"Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks",null,null,null,null,"No Build",null,null,{"$f":"\"Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Average Speed in Year 2020 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2020 (miles)"},{"$f":"\"Average Speed in Year \"&YearLast&\" (mph)\"","v":"Average Speed in Year 2054 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2054 (miles)"},null,{"$f":"\"Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Average Speed in Year 2020 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2020 (miles)"},{"$f":"\"Average Speed in Year \"&YearLast&\" (mph)\"","v":"Average Speed in Year 2054 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2054 (miles)"},null,null,null,null,null,null,null,"Select Mode","Name","Description",null,null,"Fatal Reduction Factor","Injury Reduction Factor","PDO Reduction Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Description\n(time period & geography)",null,null,null,null,null,null,null,null,"Duration\n(hours per day)",null,"Roadway Length\n(miles)","# of Lanes","Lane Miles","Free Flow Speed\n(mph)","Average Passenger Vehicle Occupancy",null,null,"Roadway Length\n(miles)","Number of Lanes","Lane Miles","Free Flow Speed\n(mph)","Average Passenger Vehicle Occupancy",null,null,null,"Adjustment Factor"]
[null,null,null,"Model Group 1",null,"Highway","Avion/Jurupa",null,"Avion Jurupa",null,null,null,1.48,0.38,null,null,null,null,null,{"$f":"D11","v":"Model Group 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Group 1",null,"Highway","Avion",null,"Avion realignment",null,0.8,0.8,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Group 1",null,"Highway","Avion",null,"Avion Realignment",null,null,null,null,null,null,null,null,24,null,1.0895999999999999,2,{"$f":"CD11*CE11","v":2.1791999999999998},10,1.48,null,null,1.04148,2,{"$f":"CK11*CL11","v":2.0829599999999999},35,1.48,null,null,null,null,null,{"$f":"BN11","v":"Reliability Group 1"},"Automobile",{"$f":"1","v":1},null,{"$f":"IF(ISNUMBER(CX11),CX11,CW11)","v":1},null,null,null,null,null,null,"Truck",{"$f":"1","v":1},null,{"$f":"IF(ISNUMBER(DH11),DH11,DG11)","v":1}]
[null,null,null,"Model Group 2",null,"Highway","Dummy",null,"Dummy",null,null,null,0,0,null,null,null,null,null,{"$f":"D12","v":"Model Group 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Group 2",null,"Highway","Dummy","Dummy",null,null,0.8,0.8,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Group 2",null,"Highway","Dummy",null,"Dummy",null,null,null,null,null,null,null,null,24,null,0,0,{"$f":"CD12*CE12","v":0},0,0,null,null,0,0,{"$f":"CK12*CL12","v":0},0,0,null,null,null,null,null,{"$f":"BN12","v":"Reliability Group 2"},"Automobile",{"$f":"1","v":1},null,{"$f":"IF(ISNUMBER(CX12),CX12,CW12)","v":1},null,null,null,null,null,null,"Truck",{"$f":"1","v":1},null,{"$f":"IF(ISNUMBER(DH12),DH12,DG12)","v":1}]
[]
[null,null,null,"Base Year",null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Base Year",null,{"$f":"YearFirst","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Base Year",null,{"$f":"YearFirst","v":2020}]
[null,null,null,"Forecast Year",null,2054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Forecast Year",null,{"$f":"YearLast","v":2054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Forecast Year",null,{"$f":"YearLast","v":2054}]
[]
[]
[]
[]
[]
[null,null,null,"2C",{"$f":"\"MODEL DATA - YEAR \" & YearFirst","v":"MODEL DATA - YEAR 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2D",{"$f":"\"MODEL DATA - YEAR \" & YearLast","v":"MODEL DATA - YEAR 2054"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2F",{"$f":"\"SAFETY DATA - YEAR \" & SafetyYearFirst","v":"SAFETY DATA - YEAR 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,"    2G",{"$f":"\"SAFETY DATA - YEAR \" & SafetyYearLast","v":"SAFETY DATA - YEAR 2054"},null,null,null,null,null,null,null,null,null,null,null,null,null,"2I",{"$f":"\"RELIABILITY DATA - YEAR \" & $BP$14","v":"RELIABILITY DATA - YEAR 2020"},null,null,null,null,null,null,null,null,null,null,"2J",{"$f":"\"RELIABILITY DATA - YEAR \" & $BP$15","v":"RELIABILITY DATA - YEAR 2054"}]
[null,null,null,null,null,"REQUIRED FOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REQUIRED FOR"]
[null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSIT"]
[null,null,null,null,null,null,"Vehicle","Vehicle","Passenger","Passenger","Out-of-",null,"Average",null,null,null,null,null,null,null,null,null,"Vehicle","Vehicle","Passenger","Passenger","Out-of-",null,"Average",null,null,null,null,null,null,null,null,null,"Vehicle","Fatal","Injury","PDO","Number","Number","Number",null,null,null,null,null,null,null,"Vehicle","Fatal","Injury","PDO","Number","Number","Number"]
[null,null,null,null,null,"Number of ","Miles","Hours","Miles","Hours","Pocket",null,"Vehicle",null,null,null,null,null,null,null,null,"Number of ","Miles","Hours","Miles","Hours","Pocket",null,"Vehicle",null,null,null,null,null,null,null,null,null,"Miles","Crash","Crash","Crash","of","of","of",null,null,null,null,null,null,null,"Miles","Crash","Crash","Crash","of","of","of"]
[null,null,null,null,null,"Trips","Traveled","Traveled"," Traveled","Traveled","Cost",null,"Occupancy","Percent",null,null,null,null,null,null,null,"Trips","Traveled","Traveled"," Traveled","Traveled"," Cost",null,"Occupancy","Percent",null,null,null,null,null,null,null,null,"Traveled","Rate","Rate","Rate","Fatal ","Injury","PDO",null,null,null,null,null,null,null,"Traveled","Rate","Rate","Rate","Fatal ","Injury","PDO"]
[null,null,null,null,null,"(Trips) * **","(VMT) *","(VHT)","(PMT)","(PHT)","($ per trip)","Speed","(AVO)","Trucks",null,null,null,null,null,null,null,"(Trips) * **","(VMT) *","(VHT)","(PMT)","(PHT)","($ per trip)","Speed","(AVO)","Trucks",null,null,null,null,null,null,null,null,"(VMT)","Per MVM","Per MVM","Per MVM","Crashes","Crashes","Crashes",null,null,null,null,null,null,null,"(VMT)","Per MVM","Per MVM","Per MVM","Crashes","Crashes","Crashes"]
[null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,"No Build"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume",null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume"]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D30,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D30,2))","v":"Avion/Jurupa"},1930,2103,210,null,null,null,{"$f":"IFERROR(IF($F11=Hwy,G30/H30,I30/J30),55)","v":10.014285714285714},{"$f":"INDEX(HwyTransitModelGroup,D30,8)","v":1.48},{"$f":"INDEX(HwyTransitModelGroup,D30,9)","v":0.38},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T30,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T30,2))","v":"Avion/Jurupa"},18591,20256,2026,null,null,null,{"$f":"IFERROR(IF($F11=Hwy,W30/X30,Y30/Z30),55)","v":9.998025666337611},{"$f":"INDEX(HwyTransitModelGroup,T30,8)","v":1.48},{"$f":"INDEX(HwyTransitModelGroup,T30,9)","v":0.38},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ30,2)),\"Not Used\",INDEX(SafetyGroup,AJ30,2))","v":"Avion"},null,2103,0.43,1.3,1.74,{"$f":"AM30*AN30/10^6","v":9.0428999999999998E-4},{"$f":"AM30*AO30/10^6","v":2.7339E-3},{"$f":"AM30*AP30/10^6","v":3.6592199999999999E-3},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY30,2)),\"Not Used\",INDEX(SafetyGroup,AY30,2))","v":"Avion"},20256,{"$f":"AN30","v":0.43},1.3,1.74,{"$f":"BA30*BB30/10^6","v":8.7100800000000003E-3},{"$f":"BA30*BC30/10^6","v":2.63328E-2},{"$f":"BA30*BD30/10^6","v":3.5245440000000003E-2},null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN30,2)),\"Not Used\",INDEX(ReliabilityGroup,BN30,2))","v":"Avion"},2103,210,0.38,{"$f":"IFERROR(BP30/BQ30,0)","v":10.014285714285714},{"$f":"IFERROR(BP30/$CF11/$CB11,\"\")","v":40.209709985315719},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ30,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ30,2))","v":"Avion"},null,null,20256,2026,0.38,{"$f":"IFERROR(CD30/CE30,0)","v":9.998025666337611},{"$f":"IFERROR(CD30/$CF11/$CB11,\"\")","v":387.29809104258447}]
[null,null,null,2,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D31,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D31,2))","v":"Dummy"},0,0,0,null,null,null,{"$f":"IFERROR(IF($F12=Hwy,G31/H31,I31/J31),55)","v":55},{"$f":"INDEX(HwyTransitModelGroup,D31,8)","v":0},{"$f":"INDEX(HwyTransitModelGroup,D31,9)","v":0},null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T31,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T31,2))","v":"Dummy"},0,0,0,null,null,null,{"$f":"IFERROR(IF($F12=Hwy,W31/X31,Y31/Z31),55)","v":55},{"$f":"INDEX(HwyTransitModelGroup,T31,8)","v":0},{"$f":"INDEX(HwyTransitModelGroup,T31,9)","v":0},null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ31,2)),\"Not Used\",INDEX(SafetyGroup,AJ31,2))","v":"Dummy"},null,0,0,0,0,{"$f":"AM31*AN31/10^6","v":0},{"$f":"AM31*AO31/10^6","v":0},{"$f":"AM31*AP31/10^6","v":0},null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY31,2)),\"Not Used\",INDEX(SafetyGroup,AY31,2))","v":"Dummy"},0,0,0,0,{"$f":"BA31*BB31/10^6","v":0},{"$f":"BA31*BC31/10^6","v":0},{"$f":"BA31*BD31/10^6","v":0},null,null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN31,2)),\"Not Used\",INDEX(ReliabilityGroup,BN31,2))","v":"Dummy"},0,0,0,{"$f":"IFERROR(BP31/BQ31,0)","v":0},{"$f":"IFERROR(BP31/$CF12/$CB12,\"\")","v":""},null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ31,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ31,2))","v":"Dummy"},null,null,0,0,0,{"$f":"IFERROR(CD31/CE31,0)","v":0},{"$f":"IFERROR(CD31/$CF12/$CB12,\"\")","v":""}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F30:F31)","v":1930},2103,210,0,0,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V30:V31)","v":18591},20256,2026,0,0,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AM30:AM31)","v":2103},null,null,null,{"$f":"SUM(AQ30:AQ31)","v":9.0428999999999998E-4},{"$f":"SUM(AR30:AR31)","v":2.7339E-3},{"$f":"SUM(AS30:AS31)","v":3.6592199999999999E-3},null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA30:BA31)","v":20256},null,null,null,{"$f":"SUM(BE30:BE31)","v":8.7100800000000003E-3},{"$f":"SUM(BF30:BF31)","v":2.63328E-2},{"$f":"SUM(BG30:BG31)","v":3.5245440000000003E-2},null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BP30:BP31)","v":2103},{"$f":"SUM(BQ30:BQ31)","v":210},null,null,{"$f":"SUM(BT30:BT31)","v":40.209709985315719},null,null,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(CD30:CD31)","v":20256},{"$f":"SUM(CE30:CE31)","v":2026},null,null,{"$f":"SUM(CH30:CH31)","v":387.29809104258447}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(G32=AM32,\"Total VMT in model groups equals total VMT in safety groups\", \"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups\"),\"\")","v":"Total VMT in model groups equals total VMT in safety groups"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(W32=BA32,\"Total VMT in traffic inputs equals total VMT in safety inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in safety inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in safety inputs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(G32=BP32,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in reliability inputs"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(W32=CD32,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in reliability inputs"}]
[]
[null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,"Build"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume",null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume"]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D37,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D37,2))","v":"Avion/Jurupa"},2126,2214,63,null,null,null,{"$f":"IFERROR(IF($F11=Hwy,G37/H37,I37/J37),55)","v":35.142857142857146},{"$f":"INDEX(HwyTransitModelGroup,D37,8)","v":1.48},{"$f":"INDEX(HwyTransitModelGroup,D37,9)","v":0.38},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T37,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T37,2))","v":"Avion/Jurupa"},21360,23274,665,null,null,null,{"$f":"IFERROR(IF($F11=Hwy,W37/X37,Y37/Z37),55)","v":34.998496240601504},{"$f":"INDEX(HwyTransitModelGroup,T37,8)","v":1.48},{"$f":"INDEX(HwyTransitModelGroup,T37,9)","v":0.38},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ37,2)),\"Not Used\",INDEX(SafetyGroup,AJ37,2))","v":"Avion"},null,2214,{"$f":"IFERROR(INDEX(SafetyData1NB,AJ37,2)*(1-INDEX(SafetyGroup,AJ37,6)),0)","v":8.5999999999999979E-2},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ37,3)*(1-INDEX(SafetyGroup,AJ37,7)),0)","v":0.25999999999999995},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ37,4)*(1-INDEX(SafetyGroup,AJ37,8)),0)","v":0.34799999999999992},{"$f":"AM37*AN37/10^6","v":1.9040399999999997E-4},{"$f":"AM37*AO37/10^6","v":5.7563999999999988E-4},{"$f":"AM37*AP37/10^6","v":7.7047199999999991E-4},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY37,2)),\"Not Used\",INDEX(SafetyGroup,AY37,2))","v":"Avion"},23274,{"$f":"IFERROR(INDEX(SafetyData20NB,AY37,2)*(1-INDEX(SafetyGroup,AY37,6)),0)","v":8.5999999999999979E-2},{"$f":"IFERROR(INDEX(SafetyData20NB,AY37,3)*(1-INDEX(SafetyGroup,AY37,7)),0)","v":0.25999999999999995},{"$f":"IFERROR(INDEX(SafetyData20NB,AY37,4)*(1-INDEX(SafetyGroup,AY37,8)),0)","v":0.34799999999999992},{"$f":"BA37*BB37/10^6","v":2.0015639999999995E-3},{"$f":"BA37*BC37/10^6","v":6.0512399999999985E-3},{"$f":"BA37*BD37/10^6","v":8.0993519999999989E-3},null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN37,2)),\"Not Used\",INDEX(ReliabilityGroup,BN37,2))","v":"Avion"},2214,63,0.38,{"$f":"IFERROR(BP37/BQ37,0)","v":35.142857142857146},{"$f":"IFERROR(BP37/$CM11/$CB11,\"\")","v":44.287936398202561},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ37,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ37,2))","v":"Avion"},null,null,23274,665,0.4,{"$f":"IFERROR(CD37/CE37,0)","v":34.998496240601504},{"$f":"IFERROR(CD37/$CM11/$CB11,\"\")","v":465.56342896647084}]
[null,null,null,2,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D38,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D38,2))","v":"Dummy"},0,0,0,null,null,null,{"$f":"IFERROR(IF($F12=Hwy,G38/H38,I38/J38),55)","v":55},{"$f":"INDEX(HwyTransitModelGroup,D38,8)","v":0},{"$f":"INDEX(HwyTransitModelGroup,D38,9)","v":0},null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T38,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T38,2))","v":"Dummy"},0,0,0,null,null,null,{"$f":"IFERROR(IF($F12=Hwy,W38/X38,Y38/Z38),55)","v":55},{"$f":"INDEX(HwyTransitModelGroup,T38,8)","v":0},{"$f":"INDEX(HwyTransitModelGroup,T38,9)","v":0},null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ38,2)),\"Not Used\",INDEX(SafetyGroup,AJ38,2))","v":"Dummy"},null,0,{"$f":"IFERROR(INDEX(SafetyData1NB,AJ38,2)*(1-INDEX(SafetyGroup,AJ38,6)),0)","v":0},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ38,3)*(1-INDEX(SafetyGroup,AJ38,7)),0)","v":0},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ38,4)*(1-INDEX(SafetyGroup,AJ38,8)),0)","v":0},{"$f":"AM38*AN38/10^6","v":0},{"$f":"AM38*AO38/10^6","v":0},{"$f":"AM38*AP38/10^6","v":0},null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY38,2)),\"Not Used\",INDEX(SafetyGroup,AY38,2))","v":"Dummy"},0,{"$f":"IFERROR(INDEX(SafetyData20NB,AY38,2)*(1-INDEX(SafetyGroup,AY38,6)),0)","v":0},{"$f":"IFERROR(INDEX(SafetyData20NB,AY38,3)*(1-INDEX(SafetyGroup,AY38,7)),0)","v":0},{"$f":"IFERROR(INDEX(SafetyData20NB,AY38,4)*(1-INDEX(SafetyGroup,AY38,8)),0)","v":0},{"$f":"BA38*BB38/10^6","v":0},{"$f":"BA38*BC38/10^6","v":0},{"$f":"BA38*BD38/10^6","v":0},null,null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN38,2)),\"Not Used\",INDEX(ReliabilityGroup,BN38,2))","v":"Dummy"},0,0,0,{"$f":"IFERROR(BP38/BQ38,0)","v":0},{"$f":"IFERROR(BP38/$CM12/$CB12,\"\")","v":""},null,null,null,null,null,2,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ38,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ38,2))","v":"Dummy"},null,null,0,0,0,{"$f":"IFERROR(CD38/CE38,0)","v":0},{"$f":"IFERROR(CD38/$CM12/$CB12,\"\")","v":""}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F37:F38)","v":2126},2214,63,0,0,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V37:V38)","v":21360},23274,665,0,0,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AM37:AM38)","v":2214},null,null,null,{"$f":"SUM(AQ37:AQ38)","v":1.9040399999999997E-4},{"$f":"SUM(AR37:AR38)","v":5.7563999999999988E-4},{"$f":"SUM(AS37:AS38)","v":7.7047199999999991E-4},null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA37:BA38)","v":23274},null,null,null,{"$f":"SUM(BE37:BE38)","v":2.0015639999999995E-3},{"$f":"SUM(BF37:BF38)","v":6.0512399999999985E-3},{"$f":"SUM(BG37:BG38)","v":8.0993519999999989E-3},null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BP37:BP38)","v":2214},{"$f":"SUM(BQ37:BQ38)","v":63},null,null,{"$f":"SUM(BT37:BT38)","v":44.287936398202561},null,null,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(CD37:CD38)","v":23274},{"$f":"SUM(CE37:CE38)","v":665},null,null,{"$f":"SUM(CH37:CH38)","v":465.56342896647084}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(G39=AM39,\"Total VMT in model groups equals total VMT in safety groups\", \"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups\"),\"\")","v":"Total VMT in model groups equals total VMT in safety groups"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(W39=BA39,\"Total VMT in traffic inputs equals total VMT in safety inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in safety inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in safety inputs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(G39=BP39,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in reliability inputs"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(W39=CD39,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in reliability inputs"}]
[]
[]
[null,null,null,null,"* For Highway Model Groups, Trips and VMT refer to vehicle trips and vehicle-miles traveled. For Transit Model Groups, Trips and VMT refer to person (transit) trips and transit vehicle-miles traveled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* For Highway Model Groups, Trips and VMT refer to vehicle trips and vehicle-miles traveled. For Transit Model Groups, Trips and VMT refer to person (transit) trips and transit vehicle-miles traveled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*For Highway Model Groups, VMT refers to vehicle miles traveled. For Transit Model Groups, VMT refers to transit vehicle miles traveled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*For Highway Model Groups, VMT refers to vehicle-miles traveled. For Transit Model Groups, VMT refers to transit vehicle-miles traveled"]
[null,null,null,null,"**Number of Trips is an optional field for Highway Model Groups, unless Transit Model Groups are included. This is a required input if induced demand exists.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**Number of Trips is an optional field for Highway Model Groups, unless Transit Model Groups are included. This is a required input if induced demand exists."]

{"sheet":"3) Results","index":4,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"District: ",null,null,{"$f":"IF('1) Project Information'!E2<>\"\",'1) Project Information'!E2,\"\")","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EA:",{"$f":"'1) Project Information'!Q3","v":0}]
[null,"PROJECT:",null,null,{"$f":"IF(ProjName<>\"\",ProjName,\"\")","v":"Ontario Airport Avion/Jurupa realignment"},null,null,null,null,null,null,null,null,null,null,null,"PPNO:",{"$f":"'1) Project Information'!Q4","v":0}]
[]
[]
[]
[]
[null,null,null,3,"INVESTMENT ANALYSIS"]
[null,null,null,null,"SUMMARY RESULTS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over","Average"]
[null,null,null,null,"Life-Cycle Costs (mil. $) ",null,null,{"$f":"LifeCycleCost/1000000","v":1.1045991193935555E-2},null,null,null,"ITEMIZED BENEFITS (mil. $)",null,null,null,null,{"$f":"DVYearsModel& \" Years\"","v":"30 Years"},"Annual"]
[null,null,null,null,"Life-Cycle Benefits (mil. $) ",null,null,{"$f":"LifeCycleBene/1000000","v":251.17172582910462},null,null,null,"     Travel Time Savings",null,null,null,null,{"$f":"('Final Calculations'!C65+'Final Calculations'!H65+'Final Calculations'!M65+'Final Calculations'!R65)/1000000","v":90.7959848613432},{"$f":"Q14/DVYearsModel","v":3.0265328287114399}]
[null,null,null,null,"Net Present Value (mil. $)",null,null,{"$f":"NetPresentValue/1000000","v":251.16067983791069},null,null,null,"     Travel Time Reliability Benefits",null,null,null,null,{"$f":"('Final Calculations'!D65+'Final Calculations'!I65+'Final Calculations'!N65+'Final Calculations'!S65)/1000000","v":6.5178222166542472},{"$f":"Q15/DVYearsModel","v":0.21726074055514158}]
[null,null,null,null,null,null,null,null,null,null,null,"     Veh. Op. Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!E65+'Final Calculations'!J65+'Final Calculations'!O65+'Final Calculations'!T65)/1000000","v":0.3104068945920288},{"$f":"Q16/DVYearsModel","v":1.0346896486400961E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"     Accident Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!F65+'Final Calculations'!K65+'Final Calculations'!P65+'Final Calculations'!U65)/1000000","v":153.05267916338866},{"$f":"Q17/DVYearsModel","v":5.1017559721129553}]
[null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"IF(LifeCycleCost=0,\"N/A\",LifeCycleBene/LifeCycleCost)","v":22738.722258533242},null,null,null,"     Emission Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!G65+'Final Calculations'!L65+'Final Calculations'!Q65+'Final Calculations'!V65)/1000000","v":0.49483269312644002},{"$f":"Q18/DVYearsModel","v":1.6494423104214666E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,null,null,{"$f":"SUM(Q14:Q18)","v":251.17172582910459},{"$f":"Q19/DVYearsModel","v":8.3723908609701532}]
[null,null,null,null,"Rate of Return on Investment:",null,null,{"$f":"IFERROR(ReturnOnInvest,\"N/A\")","v":111.42244083065505}]
[null,null,null,null,null,null,null,null,null,null,null,"Person-Hours of Time Saved",null,null,null,null,{"$f":"'Final Calculations'!C67+'Final Calculations'!G67+'Final Calculations'!K67+'Final Calculations'!O67","v":14507352.374196991},{"$f":"Q21/DVYearsModel","v":483578.41247323307}]
[null,null,null,null,"Payback Period:",null,null,{"$f":"Payback","v":"1 year"},null,null,null,"Fatalities Avoided",null,null,null,null,{"$f":"'Final Calculations'!C78+'Final Calculations'!G78+'Final Calculations'!K78+'Final Calculations'!O78","v":49.555988532926612},{"$f":"Q22/DVYearsModel","v":1.6518662844308871}]
[null,null,null,null,null,null,null,null,null,null,null,"Injuries Avoided",null,null,null,null,{"$f":"'Final Calculations'!C79+'Final Calculations'!G79+'Final Calculations'!K79+'Final Calculations'!O79","v":234.75391794251303},{"$f":"Q23/DVYearsModel","v":7.825130598083768}]
[null,null,null,null,null,null,null,null,null,null,null,"PDO Avoided",null,null,null,null,{"$f":"'Final Calculations'!C80+'Final Calculations'!G80+'Final Calculations'!K80+'Final Calculations'!O80","v":981.10707146060145},{"$f":"Q24/DVYearsModel","v":32.703569048686717}]
[]
[]
[null,null,null,"Should benefit-cost results include:",null,null,null,null,null,null,null,null,null,null,"Tons",null,"Value (mil. $)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over","Average","Total Over","Average"]
[null,null,null,null,"1) Induced Travel? (y/n)",null,null,"Y",null,null,null,"EMISSIONS REDUCTION",null,null,{"$f":"DVYearsModel& \" Years\"","v":"30 Years"},"Annual",{"$f":"DVYearsModel& \" Years\"","v":"30 Years"},"Annual"]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     CO Emissions Saved",null,null,{"$f":"'Final Calculations'!C70+'Final Calculations'!G70+'Final Calculations'!K70+'Final Calculations'!O70","v":7.7884488251044131},{"$f":"O30/DVYearsModel","v":0.25961496083681379},{"$f":"('Final Calculations'!D70+'Final Calculations'!H70+'Final Calculations'!L70+'Final Calculations'!P70)/1000000","v":6.8107092013674087E-4},{"$f":"Q30/DVYearsModel","v":2.270236400455803E-5}]
[null,null,null,null,"2) Travel Time Reliability? (y/n)",null,null,"Y",null,null,null,"     CO2 Emissions Saved",null,null,{"$f":"'Final Calculations'!C71+'Final Calculations'!G71+'Final Calculations'!K71+'Final Calculations'!O71","v":18241.992513902951},608.06641713009833,{"$f":"('Final Calculations'!D71+'Final Calculations'!H71+'Final Calculations'!L71+'Final Calculations'!P71)/1000000","v":0.36593608145136847},{"$f":"Q31/DVYearsModel","v":1.2197869381712282E-2}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     NOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C72+'Final Calculations'!G72+'Final Calculations'!K72+'Final Calculations'!O72","v":26.127685239565263},0.87092284131884212,{"$f":"('Final Calculations'!D72+'Final Calculations'!H72+'Final Calculations'!L72+'Final Calculations'!P72)/1000000","v":0.11036720231183966},{"$f":"Q32/DVYearsModel","v":3.6789067437279889E-3}]
[null,null,null,null,"3) Vehicle Operating Costs? (y/n)",null,null,"Y",null,null,null,"     PM2.5 Emissions Saved",null,null,{"$f":"'Final Calculations'!C73+'Final Calculations'!G73+'Final Calculations'!K73+'Final Calculations'!O73","v":0.46927619875321347},{"$f":"O33/DVYearsModel","v":1.5642539958440449E-2},{"$f":"('Final Calculations'!D73+'Final Calculations'!H73+'Final Calculations'!L73+'Final Calculations'!P73)/1000000","v":1.1918136611467563E-2},{"$f":"Q33/DVYearsModel","v":3.9727122038225209E-4}]
[null,null,null,null,null,null,null,"Default = Y"]
[null,null,null,null,"3) Accident Costs? (y/n)",null,null,"Y",null,null,null,"     SOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C75+'Final Calculations'!G75+'Final Calculations'!K75+'Final Calculations'!O75","v":0.17904393947059624},{"$f":"O35/DVYearsModel","v":5.9681313156865418E-3},{"$f":"('Final Calculations'!D75+'Final Calculations'!H75+'Final Calculations'!L75+'Final Calculations'!P75)/1000000","v":2.1016076081006082E-3},{"$f":"Q35/DVYearsModel","v":7.0053586936686944E-5}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     VOC Emissions Saved",null,null,{"$f":"'Final Calculations'!C76+'Final Calculations'!G76+'Final Calculations'!K76+'Final Calculations'!O76","v":2.2404414613171109},{"$f":"O36/DVYearsModel","v":7.4681382043903691E-2},{"$f":"('Final Calculations'!D76+'Final Calculations'!H76+'Final Calculations'!L76+'Final Calculations'!P76)/1000000","v":3.8285942235269923E-3},{"$f":"Q36/DVYearsModel","v":1.2761980745089975E-4}]
[null,null,null,null,"4) Vehicle Emissions? (y/n)",null,null,"Y"]
[null,null,null,null,"includes value for CO2e",null,null,"Default = Y"]

{"sheet":"Travel Time","index":5,"n_rows":101,"n_cols":30,"rows_kept":101,"cut":false,"hidden":false,"merged":[[20,22,22,22],[64,22,66,22],[19,0,22,0],[61,0,64,0],[20,23,22,23],[64,23,66,23]]}
[null,"Travel Time Benefits"]
[]
[null,"This sheet calculates total travel time benefits on highway and transit."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,"Avg. Travel Time = Total PHT / Total Person Trips ",null,null,null,"for transit",null,null,null,null,null,"                     ( 1 + Real Discount Rate) ^ Year"]
[null,"Total Vehicle-Hours Traveled = Daily VHT x Annualization Factor",null,null,null,null,null,"hrs / person             passenger-hrs / yr ",null,"trips / yr"]
[null,"vehicle-hrs / yr ",null,"vehicle hrs / day","days / yr",null,null,"Avg. Value of Time (varies by vehicle type)"]
[]
[null,"Avg. Travel Time = Total VHT x AVO / Total Person Trips",null,null,null,null,"for hwy","TT Savings =  Travel Time Reduction  x  Avg. Value of Time ",null,null,null,null,null,null,{"$f":"MATCH(W$20,$A:$A)","v":18}]
[null,"hrs / person             vehicle-hrs / yr ",null,"     people / veh","trips / yr",null,null,"dollars / year","hours","           dollars / hr  "]
[]
[]
[]
[null,"A","HIGHWAY AND TRANSIT BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF TRAVEL TIME BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"Avion/Jurupa"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},"TIME BENEFIT",null,null,null,"Total Per-Hrs of Time Saved",null,null,1,2,null,"Present",null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"(trips/yr)","($/yr)",null,null,null,"(per-hours/yr)",null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,W20,1)),\"Not Used\",INDEX(ModelGroup,W20,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,X20,1)),\"Not Used\",INDEX(ModelGroup,X20,1))","v":"Dummy"},null,"Value of",null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","Existing","Constant","Present",null,"Existing",null,"Year",null,null,null,"Travel Time",null,"Constant",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","Users","Dollars","Value",null,"Users",null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":76650},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":22995},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,8),0)","v":1.48},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,8),0)","v":1.48},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,1)=0),1,INDEX(ModelData1NB,A18,1)*AnnualFactor)","v":704450},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,1)=0),1,INDEX(ModelData1B,A18,1)*AnnualFactor)","v":775990},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,9),0)","v":0.38},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,9),0)","v":0.38},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData1NB,A18,5))*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData1B,A18,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C24*E24/G24,K24/G24),0)","v":0.16103626943005181},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D24*F24/H24,L24/H24),0)","v":4.3857008466603946E-2},{"$f":"$H24-INDEX(ModeShare1,A18)*SUMIF('Consumer Surplus'!$C$197:$C$200,INDEX(HwyTransitModelGroup,A18,1),'Consumer Surplus'!$G$197:$G$200)","v":704450},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G24*M24*(I24*ValTimeTruck+(1-I24)*ValTimeAuto)-O24*N24*(J24*ValTimeTruck+(1-J24)*ValTimeAuto),G24*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M24)*ValTimeAuto-O24*N24*ValTimeAuto)*(1+TTUprater)^($B24-YearCurrent)","v":1914758.5972267166},{"$f":"SUM(P24)","v":1914758.5972267166},{"$f":"Q24/(1+DiscRate)^(B24-YearCurrent)","v":1914758.5972267166},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G24*M24-O24*N24,G24*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M24)-O24*N24)","v":82546.930385700849},null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($R9,MATCH(W$20,$A:$A),0)","v":3065242.69319834},0,null,{"$f":"SUM($W24:Y24)","v":3065242.69319834},null,{"$f":"$Z24*(1+DiscRate)^($V24-YearCurrent)","v":4299161.4443608616},null,{"$f":"SUM($W68:Y68)","v":185375.51553635299}]
[null,{"$f":"YearLast","v":2054},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":739490},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":242725},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,8),0)","v":1.48},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,8),0)","v":1.48},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,1)=0),1,INDEX(ModelData20NB,A18,1)*AnnualFactor)","v":6785715},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,1)=0),1,INDEX(ModelData20B,A18,1)*AnnualFactor)","v":7796400},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,9),0)","v":0.38},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,9),0)","v":0.38},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData20NB,A18,5))*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData20B,A18,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C25*E25/G25,K25/G25),0)","v":0.16128664407509008},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D25*F25/H25,L25/H25),0)","v":4.6076779026217228E-2},{"$f":"$H25-INDEX(ModeShare20,A18)*SUMIF('Consumer Surplus'!$C$197:$C$200,INDEX(HwyTransitModelGroup,A18,1),'Consumer Surplus'!$K$197:$K$200)","v":6785715},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G25*M25*(I25*ValTimeTruck+(1-I25)*ValTimeAuto)-O25*N25*(J25*ValTimeTruck+(1-J25)*ValTimeAuto),G25*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M25)*ValTimeAuto-O25*N25*ValTimeAuto)*(1+TTUprater)^($B25-YearCurrent)","v":18134199.253076963},{"$f":"SUM(P25)","v":18134199.253076963},{"$f":"Q25/(1+DiscRate)^(B25-YearCurrent)","v":1817397.5657613089},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G25*M25-O25*N25,G25*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M25)-O25*N25)","v":781781.30941011233},null,{"$f":"V24+1","v":2026},3182564.7703187019,0,null,{"$f":"SUM($W25:Y25)","v":3182564.7703187019},null,4776171.5475426177,null,{"$f":"SUM($W69:Y69)","v":205941.23256648332}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V25+1","v":2027},3271426.9102009367,0,null,{"$f":"SUM($W26:Y26)","v":3271426.9102009367},null,5253196.7340537291,null,{"$f":"SUM($W70:Y70)","v":226506.94959661365}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":174126.47058823705},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":55308.235294118524},{"$f":"MAX(TREND(E24:E25,B24:B25,B27),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B27),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B27),0)","v":1598753.6764706373},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B27),0)","v":1808403.2352941036},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B27),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B27),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C27*E27/G27,K27/G27),0)","v":0.1611925465838476},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D27*F27/H27,L27/H27),0)","v":4.526434516247866E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B27)","v":1598753.6764706373},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G27*M27*(I27*ValTimeTruck+(1-I27)*ValTimeAuto)-O27*N27*(J27*ValTimeTruck+(1-J27)*ValTimeAuto),G27*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M27)*ValTimeAuto-O27*N27*ValTimeAuto)*(1+TTUprater)^($B27-YearCurrent)","v":4299161.4443608616},{"$f":"SUM(P27)","v":4299161.4443608616},{"$f":"Q27/(1+DiscRate)^(B27-YearCurrent)","v":3065242.69319834},null,{"$f":"TREND(T24:T25,$B24:$B25,$B27)","v":185375.51553635299},null,2028,3335047.8677791278,0,null,{"$f":"SUM($W27:Y27)","v":3335047.8677791278},null,5730233.1554960106,null,{"$f":"SUM($W71:Y71)","v":247072.66662674397}]
[null,{"$f":"B27+1","v":2026},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":193621.76470588148},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":61770.882352940738},{"$f":"MAX(TREND(E24:E25,B24:B25,B28),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B28),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B28),0)","v":1777614.4117647409},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B28),0)","v":2014885.8823529482},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B28),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B28),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C28*E28/G28,K28/G28),0)","v":0.16120493278416867},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D28*F28/H28,L28/H28),0)","v":4.5372746259749741E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B28)","v":1777614.4117647409},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G28*M28*(I28*ValTimeTruck+(1-I28)*ValTimeAuto)-O28*N28*(J28*ValTimeTruck+(1-J28)*ValTimeAuto),G28*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M28)*ValTimeAuto-O28*N28*ValTimeAuto)*(1+TTUprater)^($B28-YearCurrent)","v":4776171.5475426177},4776171.5475426177,3182564.7703187019,null,{"$f":"TREND(T24:T25,$B24:$B25,$B28)","v":205941.23256648332},null,2029,3376348.0462919711,0,null,{"$f":"SUM($W28:Y28)","v":3376348.0462919711},null,6207278.1700422661,null,{"$f":"SUM($W72:Y72)","v":267638.38365686685}]
[null,{"$f":"B28+1","v":2027},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":213117.05882353336},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":68233.529411764815},{"$f":"MAX(TREND(E24:E25,B24:B25,B29),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B29),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B29),0)","v":1956475.1470588446},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B29),0)","v":2221368.5294117332},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B29),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B29),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C29*E29/G29,K29/G29),0)","v":0.1612150542944478},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D29*F29/H29,L29/H29),0)","v":4.546099496428678E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B29)","v":1956475.1470588446},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G29*M29*(I29*ValTimeTruck+(1-I29)*ValTimeAuto)-O29*N29*(J29*ValTimeTruck+(1-J29)*ValTimeAuto),G29*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M29)*ValTimeAuto-O29*N29*ValTimeAuto)*(1+TTUprater)^($B29-YearCurrent)","v":5253196.7340537291},5253196.7340537291,3271426.9102009367,null,{"$f":"TREND(T24:T25,$B24:$B25,$B29)","v":226506.94959661365},null,2030,3397974.3750641537,0,null,{"$f":"SUM($W29:Y29)","v":3397974.3750641537},null,6684329.9039426129,null,{"$f":"SUM($W73:Y73)","v":288204.10068699718}]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":232612.35294117779},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":74696.176470588893},{"$f":"MAX(TREND(E24:E25,B24:B25,B30),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B30),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B30),0)","v":2135335.8823529482},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B30),0)","v":2427851.1764705777},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B30),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B30),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C30*E30/G30,K30/G30),0)","v":0.16122348020190275},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D30*F30/H30,L30/H30),0)","v":4.5534233007305289E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B30)","v":2135335.8823529482},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G30*M30*(I30*ValTimeTruck+(1-I30)*ValTimeAuto)-O30*N30*(J30*ValTimeTruck+(1-J30)*ValTimeAuto),G30*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M30)*ValTimeAuto-O30*N30*ValTimeAuto)*(1+TTUprater)^($B30-YearCurrent)","v":5730233.1554960106},5730233.1554960106,3335047.8677791278,null,{"$f":"TREND(T24:T25,$B24:$B25,$B30)","v":247072.66662674397},null,2031,3402323.3717112257,0,null,{"$f":"SUM($W30:Y30)","v":3402323.3717112257},null,7161386.9913017321,null,{"$f":"SUM($W74:Y74)","v":308769.8177171275}]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":252107.64705882221},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":81158.82352941297},{"$f":"MAX(TREND(E24:E25,B24:B25,B31),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B31),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B31),0)","v":2314196.6176471114},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B31),0)","v":2634333.8235294223},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B31),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B31),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C31*E31/G31,K31/G31),0)","v":0.16123060365822095},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D31*F31/H31,L31/H31),0)","v":4.5595990056645018E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B31)","v":2314196.6176471114},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G31*M31*(I31*ValTimeTruck+(1-I31)*ValTimeAuto)-O31*N31*(J31*ValTimeTruck+(1-J31)*ValTimeAuto),G31*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M31)*ValTimeAuto-O31*N31*ValTimeAuto)*(1+TTUprater)^($B31-YearCurrent)","v":6207278.1700422661},6207278.1700422661,3376348.0462919711,null,{"$f":"TREND(T24:T25,$B24:$B25,$B31)","v":267638.38365686685},null,2032,3391562.4453887362,0,null,{"$f":"SUM($W31:Y31)","v":3391562.4453887362},null,7638448.4129399136,null,{"$f":"SUM($W75:Y75)","v":329335.53474725783}]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":271602.94117647409},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":87621.470588235185},{"$f":"MAX(TREND(E24:E25,B24:B25,B32),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B32),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B32),0)","v":2493057.352941215},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B32),0)","v":2840816.4705882072},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B32),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B32),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C32*E32/G32,K32/G32),0)","v":0.1612367049907415},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D32*F32/H32,L32/H32),0)","v":4.5648769574944466E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B32)","v":2493057.352941215},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G32*M32*(I32*ValTimeTruck+(1-I32)*ValTimeAuto)-O32*N32*(J32*ValTimeTruck+(1-J32)*ValTimeAuto),G32*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M32)*ValTimeAuto-O32*N32*ValTimeAuto)*(1+TTUprater)^($B32-YearCurrent)","v":6684329.9039426129},6684329.9039426129,3397974.3750641537,null,{"$f":"TREND(T24:T25,$B24:$B25,$B32)","v":288204.10068699718},null,2033,3367649.5344356801,0,null,{"$f":"SUM($W32:Y32)","v":3367649.5344356801},null,8115513.3929455439,null,{"$f":"SUM($W76:Y76)","v":349901.25177738816}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":291098.23529411852},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":94084.117647059262},{"$f":"MAX(TREND(E24:E25,B24:B25,B33),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B33),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B33),0)","v":2671918.0882353187},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B33),0)","v":3047299.1176470518},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B33),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B33),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C33*E33/G33,K33/G33),0)","v":0.16124198946526694},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D33*F33/H33,L33/H33),0)","v":4.5694396494021974E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B33)","v":2671918.0882353187},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G33*M33*(I33*ValTimeTruck+(1-I33)*ValTimeAuto)-O33*N33*(J33*ValTimeTruck+(1-J33)*ValTimeAuto),G33*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M33)*ValTimeAuto-O33*N33*ValTimeAuto)*(1+TTUprater)^($B33-YearCurrent)","v":7161386.9913017321},7161386.9913017321,3402323.3717112257,null,{"$f":"TREND(T24:T25,$B24:$B25,$B33)","v":308769.8177171275},null,2034,3332351.1846871646,0,null,{"$f":"SUM($W33:Y33)","v":3332351.1846871646},null,8592581.3301794361,null,{"$f":"SUM($W77:Y77)","v":370466.96880751848}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":310593.52941176295},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":100546.76470588334},{"$f":"MAX(TREND(E24:E25,B24:B25,B34),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B34),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B34),0)","v":2850778.8235294223},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B34),0)","v":3253781.7647058964},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B34),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B34),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C34*E34/G34,K34/G34),0)","v":0.16124661083328162},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D34*F34/H34,L34/H34),0)","v":4.5734232510261166E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B34)","v":2850778.8235294223},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G34*M34*(I34*ValTimeTruck+(1-I34)*ValTimeAuto)-O34*N34*(J34*ValTimeTruck+(1-J34)*ValTimeAuto),G34*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M34)*ValTimeAuto-O34*N34*ValTimeAuto)*(1+TTUprater)^($B34-YearCurrent)","v":7638448.4129399136},7638448.4129399136,3391562.4453887362,null,{"$f":"TREND(T24:T25,$B24:$B25,$B34)","v":329335.53474725783},null,2035,3287259.1769426274,0,null,{"$f":"SUM($W34:Y34)","v":3287259.1769426274},null,9069651.7516906392,null,{"$f":"SUM($W78:Y78)","v":391032.68583764881}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":330088.82352941483},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":107009.41176470555},{"$f":"MAX(TREND(E24:E25,B24:B25,B35),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B35),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B35),0)","v":3029639.5588235259},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B35),0)","v":3460264.4117646813},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B35),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B35),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C35*E35/G35,K35/G35),0)","v":0.16125068653818384},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D35*F35/H35,L35/H35),0)","v":4.5769314296706005E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B35)","v":3029639.5588235259},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G35*M35*(I35*ValTimeTruck+(1-I35)*ValTimeAuto)-O35*N35*(J35*ValTimeTruck+(1-J35)*ValTimeAuto),G35*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M35)*ValTimeAuto-O35*N35*ValTimeAuto)*(1+TTUprater)^($B35-YearCurrent)","v":8115513.3929455439},8115513.3929455439,3367649.5344356801,null,{"$f":"TREND(T24:T25,$B24:$B25,$B35)","v":349901.25177738816},null,2036,3233805.8093543481,0,null,{"$f":"SUM($W35:Y35)","v":3233805.8093543481},null,9546724.2802761234,null,{"$f":"SUM($W79:Y79)","v":411598.40286777914}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":349584.11764705926},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":113472.05882352963},{"$f":"MAX(TREND(E24:E25,B24:B25,B36),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B36),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B36),0)","v":3208500.2941176891},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B36),0)","v":3666747.0588235259},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B36),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B36),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C36*E36/G36,K36/G36),0)","v":0.16125430783540698},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D36*F36/H36,L36/H36),0)","v":4.5800445016981044E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B36)","v":3208500.2941176891},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G36*M36*(I36*ValTimeTruck+(1-I36)*ValTimeAuto)-O36*N36*(J36*ValTimeTruck+(1-J36)*ValTimeAuto),G36*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M36)*ValTimeAuto-O36*N36*ValTimeAuto)*(1+TTUprater)^($B36-YearCurrent)","v":8592581.3301794361},8592581.3301794361,3332351.1846871646,null,{"$f":"TREND(T24:T25,$B24:$B25,$B36)","v":370466.96880751848},null,2037,3173277.9355445616,0,null,{"$f":"SUM($W36:Y36)","v":3173277.9355445616},null,10023798.611417729,null,{"$f":"SUM($W80:Y80)","v":432164.11989790946}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":369079.41176470369},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":119934.70588235371},{"$f":"MAX(TREND(E24:E25,B24:B25,B37),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B37),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B37),0)","v":3387361.0294117928},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B37),0)","v":3873229.7058823705},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B37),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B37),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C37*E37/G37,K37/G37),0)","v":0.16125754670638526},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D37*F37/H37,L37/H37),0)","v":4.5828256567459633E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B37)","v":3387361.0294117928},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G37*M37*(I37*ValTimeTruck+(1-I37)*ValTimeAuto)-O37*N37*(J37*ValTimeTruck+(1-J37)*ValTimeAuto),G37*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M37)*ValTimeAuto-O37*N37*ValTimeAuto)*(1+TTUprater)^($B37-YearCurrent)","v":9069651.7516906392},9069651.7516906392,3287259.1769426274,null,{"$f":"TREND(T24:T25,$B24:$B25,$B37)","v":391032.68583764881},null,2038,3106829.8533597551,0,null,{"$f":"SUM($W37:Y37)","v":3106829.8533597551},null,10500874.496580016,null,{"$f":"SUM($W81:Y81)","v":452729.83692803979}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":388574.70588235557},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":126397.35294117779},{"$f":"MAX(TREND(E24:E25,B24:B25,B38),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B38),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B38),0)","v":3566221.7647058964},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B38),0)","v":4079712.3529411554},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B38),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B38),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C38*E38/G38,K38/G38),0)","v":0.16126046069188116},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D38*F38/H38,L38/H38),0)","v":4.5853252918206737E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B38)","v":3566221.7647058964},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G38*M38*(I38*ValTimeTruck+(1-I38)*ValTimeAuto)-O38*N38*(J38*ValTimeTruck+(1-J38)*ValTimeAuto),G38*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M38)*ValTimeAuto-O38*N38*ValTimeAuto)*(1+TTUprater)^($B38-YearCurrent)","v":9546724.2802761234},9546724.2802761234,3233805.8093543481,null,{"$f":"TREND(T24:T25,$B24:$B25,$B38)","v":411598.40286777914},null,2039,3035495.1329876077,0,null,{"$f":"SUM($W38:Y38)","v":3035495.1329876077},null,10977951.73091081,null,{"$f":"SUM($W82:Y82)","v":473295.55395817012}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":408070},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":132860},{"$f":"MAX(TREND(E24:E25,B24:B25,B39),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B39),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B39),0)","v":3745082.5},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B39),0)","v":4286195},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B39),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B39),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C39*E39/G39,K39/G39),0)","v":0.16126309634033428},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D39*F39/H39,L39/H39),0)","v":4.5875840926509405E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B39)","v":3745082.5},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G39*M39*(I39*ValTimeTruck+(1-I39)*ValTimeAuto)-O39*N39*(J39*ValTimeTruck+(1-J39)*ValTimeAuto),G39*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M39)*ValTimeAuto-O39*N39*ValTimeAuto)*(1+TTUprater)^($B39-YearCurrent)","v":10023798.611417729},10023798.611417729,3173277.9355445616,null,{"$f":"TREND(T24:T25,$B24:$B25,$B39)","v":432164.11989790946},null,2040,2960197.4670273862,0,null,{"$f":"SUM($W39:Y39)","v":2960197.4670273862},null,11455030.144046821,null,{"$f":"SUM($W83:Y83)","v":493861.27098830044}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":427565.29411764443},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":139322.64705882408},{"$f":"MAX(TREND(E24:E25,B24:B25,B40),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B40),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B40),0)","v":3923943.2352941632},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B40),0)","v":4492677.6470588446},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B40),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B40),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C40*E40/G40,K40/G40),0)","v":0.16126549171312754},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D40*F40/H40,L40/H40),0)","v":4.5896352653310872E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B40)","v":3923943.2352941632},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G40*M40*(I40*ValTimeTruck+(1-I40)*ValTimeAuto)-O40*N40*(J40*ValTimeTruck+(1-J40)*ValTimeAuto),G40*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M40)*ValTimeAuto-O40*N40*ValTimeAuto)*(1+TTUprater)^($B40-YearCurrent)","v":10500874.496580016},10500874.496580016,3106829.8533597551,null,{"$f":"TREND(T24:T25,$B24:$B25,$B40)","v":452729.83692803979},null,2041,2881760.6191846398,0,null,{"$f":"SUM($W40:Y40)","v":2881760.6191846398},null,11932109.593149789,null,{"$f":"SUM($W84:Y84)","v":514426.98801843077}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":447060.58823529631},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":145785.29411764815},{"$f":"MAX(TREND(E24:E25,B24:B25,B41),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B41),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B41),0)","v":4102803.9705882668},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B41),0)","v":4699160.2941176295},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B41),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B41),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C41*E41/G41,K41/G41),0)","v":0.1612676782345441},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D41*F41/H41,L41/H41),0)","v":4.5915061796084865E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B41)","v":4102803.9705882668},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G41*M41*(I41*ValTimeTruck+(1-I41)*ValTimeAuto)-O41*N41*(J41*ValTimeTruck+(1-J41)*ValTimeAuto),G41*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M41)*ValTimeAuto-O41*N41*ValTimeAuto)*(1+TTUprater)^($B41-YearCurrent)","v":10977951.73091081},10977951.73091081,3035495.1329876077,null,{"$f":"TREND(T24:T25,$B24:$B25,$B41)","v":473295.55395817012},null,2042,2800917.5426335204,0,null,{"$f":"SUM($W41:Y41)","v":2800917.5426335204},null,12409189.957562279,null,{"$f":"SUM($W85:Y85)","v":534992.70504855365}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":466555.88235294074},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":152247.94117647037},{"$f":"MAX(TREND(E24:E25,B24:B25,B42),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B42),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B42),0)","v":4281664.7058823705},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B42),0)","v":4905642.9411764741},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B42),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B42),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C42*E42/G42,K42/G42),0)","v":0.16126968207802547},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D42*F42/H42,L42/H42),0)","v":4.5932195971673813E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B42)","v":4281664.7058823705},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G42*M42*(I42*ValTimeTruck+(1-I42)*ValTimeAuto)-O42*N42*(J42*ValTimeTruck+(1-J42)*ValTimeAuto),G42*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M42)*ValTimeAuto-O42*N42*ValTimeAuto)*(1+TTUprater)^($B42-YearCurrent)","v":11455030.144046821},11455030.144046821,2960197.4670273862,null,{"$f":"TREND(T24:T25,$B24:$B25,$B42)","v":493861.27098830044},null,2043,2718318.7337988084,0,null,{"$f":"SUM($W42:Y42)","v":2718318.7337988084},null,12886271.134664319,null,{"$f":"SUM($W86:Y86)","v":555558.42207868397}]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":486051.17647059262},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":158710.58823529445},{"$f":"MAX(TREND(E24:E25,B24:B25,B43),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B43),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B43),0)","v":4460525.4411764741},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B43),0)","v":5112125.5882352591},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B43),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B43),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C43*E43/G43,K43/G43),0)","v":0.16127152521895385},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D43*F43/H43,L43/H43),0)","v":4.5947946022453258E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B43)","v":4460525.4411764741},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G43*M43*(I43*ValTimeTruck+(1-I43)*ValTimeAuto)-O43*N43*(J43*ValTimeTruck+(1-J43)*ValTimeAuto),G43*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M43)*ValTimeAuto-O43*N43*ValTimeAuto)*(1+TTUprater)^($B43-YearCurrent)","v":11932109.593149789},11932109.593149789,2881760.6191846398,null,{"$f":"TREND(T24:T25,$B24:$B25,$B43)","v":514426.98801843077},null,2044,2634539.8823527815,0,null,{"$f":"SUM($W43:Y43)","v":2634539.8823527815},null,13363353.036623372,null,{"$f":"SUM($W87:Y87)","v":576124.1391088143}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":505546.47058823705},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":165173.23529411852},{"$f":"MAX(TREND(E24:E25,B24:B25,B44),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B44),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B44),0)","v":4639386.1764706373},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B44),0)","v":5318608.2352941036},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B44),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B44),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C44*E44/G44,K44/G44),0)","v":0.16127322624386112},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D44*F44/H44,L44/H44),0)","v":4.5962473154742084E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B44)","v":4639386.1764706373},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G44*M44*(I44*ValTimeTruck+(1-I44)*ValTimeAuto)-O44*N44*(J44*ValTimeTruck+(1-J44)*ValTimeAuto),G44*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M44)*ValTimeAuto-O44*N44*ValTimeAuto)*(1+TTUprater)^($B44-YearCurrent)","v":12409189.957562279},12409189.957562279,2800917.5426335204,null,{"$f":"TREND(T24:T25,$B24:$B25,$B44)","v":534992.70504855365},null,2045,2550088.8736059684,0,null,{"$f":"SUM($W44:Y44)","v":2550088.8736059684},null,13840435.587823251,null,{"$f":"SUM($W88:Y88)","v":596689.85613894463}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":525041.76470588148},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":171635.88235294074},{"$f":"MAX(TREND(E24:E25,B24:B25,B45),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B45),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B45),0)","v":4818246.9117647409},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B45),0)","v":5525090.8823529482},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B45),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B45),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C45*E45/G45,K45/G45),0)","v":0.16127480097944924},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D45*F45/H45,L45/H45),0)","v":4.5975914476572975E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B45)","v":4818246.9117647409},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G45*M45*(I45*ValTimeTruck+(1-I45)*ValTimeAuto)-O45*N45*(J45*ValTimeTruck+(1-J45)*ValTimeAuto),G45*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M45)*ValTimeAuto-O45*N45*ValTimeAuto)*(1+TTUprater)^($B45-YearCurrent)","v":12886271.134664319},12886271.134664319,2718318.7337988084,null,{"$f":"TREND(T24:T25,$B24:$B25,$B45)","v":555558.42207868397},null,2046,2465412.1951751732,0,null,{"$f":"SUM($W45:Y45)","v":2465412.1951751732},null,14317518.722812315,null,{"$f":"SUM($W89:Y89)","v":617255.57316907495}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":544537.05882353336},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":178098.52941176482},{"$f":"MAX(TREND(E24:E25,B24:B25,B46),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B46),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B46),0)","v":4997107.6470588446},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B46),0)","v":5731573.5294117332},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B46),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B46),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C46*E46/G46,K46/G46),0)","v":0.16127626298648337},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D46*F46/H46,L46/H46),0)","v":4.5988387338453174E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B46)","v":4997107.6470588446},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G46*M46*(I46*ValTimeTruck+(1-I46)*ValTimeAuto)-O46*N46*(J46*ValTimeTruck+(1-J46)*ValTimeAuto),G46*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M46)*ValTimeAuto-O46*N46*ValTimeAuto)*(1+TTUprater)^($B46-YearCurrent)","v":13363353.03662337},13363353.03662337,2634539.8823527815,null,{"$f":"TREND(T24:T25,$B24:$B25,$B46)","v":576124.1391088143},null,2047,2380900.7958254027,0,null,{"$f":"SUM($W46:Y46)","v":2380900.7958254027},null,14794602.384650961,null,{"$f":"SUM($W90:Y90)","v":637821.29019920528}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":564032.35294117779},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":184561.17647058889},{"$f":"MAX(TREND(E24:E25,B24:B25,B47),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B47),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B47),0)","v":5175968.3823529482},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B47),0)","v":5938056.1764705777},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B47),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B47),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B47),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C47*E47/G47,K47/G47),0)","v":0.1612776239513011},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D47*F47/H47,L47/H47),0)","v":4.5999992768479492E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B47)","v":5175968.3823529482},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G47*M47*(I47*ValTimeTruck+(1-I47)*ValTimeAuto)-O47*N47*(J47*ValTimeTruck+(1-J47)*ValTimeAuto),G47*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M47)*ValTimeAuto-O47*N47*ValTimeAuto)*(1+TTUprater)^($B47-YearCurrent)","v":13840435.587823251},13840435.587823251,2550088.8736059684,null,{"$f":"TREND(T24:T25,$B24:$B25,$B47)","v":596689.85613894463},null,2048,2296895.4406868224,0,null,{"$f":"SUM($W47:Y47)","v":2296895.4406868224},null,15271686.523570348,null,{"$f":"SUM($W91:Y91)","v":658387.00722933561}]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":583527.64705882221},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":191023.82352941297},{"$f":"MAX(TREND(E24:E25,B24:B25,B48),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B48),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B48),0)","v":5354829.1176471114},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B48),0)","v":6144538.8235294223},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B48),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B48),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B48),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C48*E48/G48,K48/G48),0)","v":0.16127889399886736},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D48*F48/H48,L48/H48),0)","v":4.601081821485499E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B48)","v":5354829.1176471114},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G48*M48*(I48*ValTimeTruck+(1-I48)*ValTimeAuto)-O48*N48*(J48*ValTimeTruck+(1-J48)*ValTimeAuto),G48*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M48)*ValTimeAuto-O48*N48*ValTimeAuto)*(1+TTUprater)^($B48-YearCurrent)","v":14317518.722812315},14317518.722812315,2465412.1951751732,null,{"$f":"TREND(T24:T25,$B24:$B25,$B48)","v":617255.57316907495},null,2049,2213691.6036247439,0,null,{"$f":"SUM($W48:Y48)","v":2213691.6036247439},null,15748771.09587949,null,{"$f":"SUM($W92:Y92)","v":678952.72425946593}]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":603022.94117647409},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":197486.47058823518},{"$f":"MAX(TREND(E24:E25,B24:B25,B49),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B49),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B49),0)","v":5533689.852941215},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B49),0)","v":6351021.4705882072},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B49),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B49),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B49),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C49*E49/G49,K49/G49),0)","v":0.16128008194510976},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D49*F49/H49,L49/H49),0)","v":4.602093975341548E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B49)","v":5533689.852941215},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G49*M49*(I49*ValTimeTruck+(1-I49)*ValTimeAuto)-O49*N49*(J49*ValTimeTruck+(1-J49)*ValTimeAuto),G49*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M49)*ValTimeAuto-O49*N49*ValTimeAuto)*(1+TTUprater)^($B49-YearCurrent)","v":14794602.384650962},14794602.384650962,2380900.7958254027,null,{"$f":"TREND(T24:T25,$B24:$B25,$B49)","v":637821.29019920528},null,2050,2131543.934370094,0,null,{"$f":"SUM($W49:Y49)","v":2131543.934370094},null,16225856.063064413,null,{"$f":"SUM($W93:Y93)","v":699518.44128959626}]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":622518.23529411852},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":203949.11764705926},{"$f":"MAX(TREND(E24:E25,B24:B25,B50),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B50),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B50),0)","v":5712550.5882353187},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B50),0)","v":6557504.1176470518},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B50),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B50),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B50),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C50*E50/G50,K50/G50),0)","v":0.16128119550183367},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D50*F50/H50,L50/H50),0)","v":4.6030423878095091E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B50)","v":5712550.5882353187},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G50*M50*(I50*ValTimeTruck+(1-I50)*ValTimeAuto)-O50*N50*(J50*ValTimeTruck+(1-J50)*ValTimeAuto),G50*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M50)*ValTimeAuto-O50*N50*ValTimeAuto)*(1+TTUprater)^($B50-YearCurrent)","v":15271686.523570348},15271686.523570348,2296895.4406868224,null,{"$f":"TREND(T24:T25,$B24:$B25,$B50)","v":658387.00722933561},null,2051,2050670.3350872265,0,null,{"$f":"SUM($W50:Y50)","v":2050670.3350872265},null,16702941.391042542,null,{"$f":"SUM($W94:Y94)","v":720084.15831972659}]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":642013.52941176295},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":210411.76470588334},{"$f":"MAX(TREND(E24:E25,B24:B25,B51),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B51),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B51),0)","v":5891411.3235294223},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B51),0)","v":6763986.7647058964},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B51),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B51),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B51),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C51*E51/G51,K51/G51),0)","v":0.16128224144434308},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D51*F51/H51,L51/H51),0)","v":4.6039328963448631E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B51)","v":5891411.3235294223},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G51*M51*(I51*ValTimeTruck+(1-I51)*ValTimeAuto)-O51*N51*(J51*ValTimeTruck+(1-J51)*ValTimeAuto),G51*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M51)*ValTimeAuto-O51*N51*ValTimeAuto)*(1+TTUprater)^($B51-YearCurrent)","v":15748771.095879491},15748771.095879491,2213691.6036247439,null,{"$f":"TREND(T24:T25,$B24:$B25,$B51)","v":678952.72425946593},null,2052,1971255.6783444562,0,null,{"$f":"SUM($W51:Y51)","v":1971255.6783444562},null,17180027.049544759,null,{"$f":"SUM($W95:Y95)","v":740649.87534985691}]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":661508.82352941483},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":216874.41176470555},{"$f":"MAX(TREND(E24:E25,B24:B25,B52),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B52),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B52),0)","v":6070272.0588235259},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B52),0)","v":6970469.4117646813},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B52),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B52),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B52),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C52*E52/G52,K52/G52),0)","v":0.16128322574940396},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D52*F52/H52,L52/H52),0)","v":4.6047706467232698E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B52)","v":6070272.0588235259},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G52*M52*(I52*ValTimeTruck+(1-I52)*ValTimeAuto)-O52*N52*(J52*ValTimeTruck+(1-J52)*ValTimeAuto),G52*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M52)*ValTimeAuto-O52*N52*ValTimeAuto)*(1+TTUprater)^($B52-YearCurrent)","v":16225856.063064411},16225856.063064411,2131543.934370094,null,{"$f":"TREND(T24:T25,$B24:$B25,$B52)","v":699518.44128959626},null,2053,1893455.1959450536,0,null,{"$f":"SUM($W52:Y52)","v":1893455.1959450536},null,17657113.01159564,null,{"$f":"SUM($W96:Y96)","v":761215.59237998724}]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":681004.11764705926},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":223337.05882352963},{"$f":"MAX(TREND(E24:E25,B24:B25,B53),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B53),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B53),0)","v":6249132.7941176891},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B53),0)","v":7176952.0588235259},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B53),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B53),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B53),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C53*E53/G53,K53/G53),0)","v":0.1612841537095149},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D53*F53/H53,L53/H53),0)","v":4.6055601925395484E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B53)","v":6249132.7941176891},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G53*M53*(I53*ValTimeTruck+(1-I53)*ValTimeAuto)-O53*N53*(J53*ValTimeTruck+(1-J53)*ValTimeAuto),G53*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M53)*ValTimeAuto-O53*N53*ValTimeAuto)*(1+TTUprater)^($B53-YearCurrent)","v":16702941.391042542},16702941.391042542,2050670.3350872265,null,{"$f":"TREND(T24:T25,$B24:$B25,$B53)","v":720084.15831972659},null,2054,1817397.5657613089,0,null,{"$f":"SUM($W53:Y53)","v":1817397.5657613089},null,18134199.253076963,null,{"$f":"SUM($W97:Y97)","v":781781.30941011757}]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":700499.41176470369},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":229799.70588235371},{"$f":"MAX(TREND(E24:E25,B24:B25,B54),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B54),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B54),0)","v":6427993.5294117928},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B54),0)","v":7383434.7058823705},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B54),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B54),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B54),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C54*E54/G54,K54/G54),0)","v":0.161285030028123},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D54*F54/H54,L54/H54),0)","v":4.6063055780113223E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B54)","v":6427993.5294117928},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G54*M54*(I54*ValTimeTruck+(1-I54)*ValTimeAuto)-O54*N54*(J54*ValTimeTruck+(1-J54)*ValTimeAuto),G54*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M54)*ValTimeAuto-O54*N54*ValTimeAuto)*(1+TTUprater)^($B54-YearCurrent)","v":17180027.049544759},17180027.049544759,1971255.6783444562,null,{"$f":"TREND(T24:T25,$B24:$B25,$B54)","v":740649.87534985691}]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":719994.70588235557},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":236262.35294117779},{"$f":"MAX(TREND(E24:E25,B24:B25,B55),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B55),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B55),0)","v":6606854.2647058964},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B55),0)","v":7589917.3529411554},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B55),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B55),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B55),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C55*E55/G55,K55/G55),0)","v":0.1612858588993443},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D55*F55/H55,L55/H55),0)","v":4.6070104072667373E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B55)","v":6606854.2647058964},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G55*M55*(I55*ValTimeTruck+(1-I55)*ValTimeAuto)-O55*N55*(J55*ValTimeTruck+(1-J55)*ValTimeAuto),G55*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M55)*ValTimeAuto-O55*N55*ValTimeAuto)*(1+TTUprater)^($B55-YearCurrent)","v":17657113.01159564},17657113.01159564,1893455.1959450536,null,{"$f":"TREND(T24:T25,$B24:$B25,$B55)","v":761215.59237998724},null,"Total",{"$f":"SUM(W24:W53)","v":84726204.970688358},{"$f":"SUM(X24:X53)","v":0},null,{"$f":"SUM(Z24:Z53)","v":84726204.970688358},null,{"$f":"SUM(AB24:AB53)","v":336496406.90278733},null,{"$f":"SUM(W99:Y99)","v":14507352.374196991}]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":739490},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":242725},{"$f":"MAX(TREND(E24:E25,B24:B25,B56),0)","v":1.48},{"$f":"MAX(TREND(F24:F25,B24:B25,B56),0)","v":1.48},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B56),0)","v":6785715},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B56),0)","v":7796400},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B56),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B56),0),1)","v":0.38},{"$f":"MAX(TREND(K24:K25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B56),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C56*E56/G56,K56/G56),0)","v":0.16128664407509008},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D56*F56/H56,L56/H56),0)","v":4.6076779026217228E-2},{"$f":"TREND(O24:O25,$B24:$B25,$B56)","v":6785715},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G56*M56*(I56*ValTimeTruck+(1-I56)*ValTimeAuto)-O56*N56*(J56*ValTimeTruck+(1-J56)*ValTimeAuto),G56*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M56)*ValTimeAuto-O56*N56*ValTimeAuto)*(1+TTUprater)^($B56-YearCurrent)","v":18134199.253076963},18134199.253076963,1817397.5657613089,null,{"$f":"TREND(T24:T25,$B24:$B25,$B56)","v":781781.30941011757}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R27:R56)","v":84726204.970688358},null,{"$f":"SUM(T27:T56)","v":14507352.374196991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED"]
[{"$f":"MAX($A$1:A59)+1","v":2},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A60,1)),\"Not Used\",INDEX(ModelGroup,A60,1))","v":"Dummy"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},"TIME BENEFIT",null,null,null,"Total Per-Hrs of Time Saved"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"(trips/yr)","($/yr)",null,null,null,"(per-hours/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","Existing","Constant","Present",null,"Existing",null,null,1,2]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","Users","Dollars","Value",null,"Users",null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,W64,1)),\"Not Used\",INDEX(ModelGroup,W64,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,X64,1)),\"Not Used\",INDEX(ModelGroup,X64,1))","v":"Dummy"}]
[null,{"$f":"YearFirst","v":2020},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1NB,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1B,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1NB,A60,8),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1B,A60,8),0)","v":0},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1NB,A60,1)=0),1,INDEX(ModelData1NB,A60,1)*AnnualFactor)","v":1},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1B,A60,1)=0),1,INDEX(ModelData1B,A60,1)*AnnualFactor)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1NB,A60,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1B,A60,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0,INDEX(ModelData1NB,A60,5))*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0,INDEX(ModelData1B,A60,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C66*E66/G66,K66/G66),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D66*F66/H66,L66/H66),0)","v":0},{"$f":"$H66-INDEX(ModeShare1,A60)*SUMIF('Consumer Surplus'!$C$197:$C$200,INDEX(HwyTransitModelGroup,A60,1),'Consumer Surplus'!$G$197:$G$200)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G66*M66*(I66*ValTimeTruck+(1-I66)*ValTimeAuto)-O66*N66*(J66*ValTimeTruck+(1-J66)*ValTimeAuto),G66*IF(INDEX(NoTransit1,A60)=TRUE,INDEX(DivIndTrips,A60,2)/IF(INDEX(DivIndTrips,A60,1)=0,1,INDEX(DivIndTrips,A60,1)),M66)*ValTimeAuto-O66*N66*ValTimeAuto)*(1+TTUprater)^($B66-YearCurrent)","v":0},{"$f":"SUM(P66)","v":0},{"$f":"Q66/(1+DiscRate)^(B66-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G66*M66-O66*N66,G66*IF(INDEX(NoTransit1,A60)=TRUE,INDEX(DivIndTrips,A60,2)/IF(INDEX(DivIndTrips,A60,1)=0,1,INDEX(DivIndTrips,A60,1)),M66)-O66*N66)","v":0},null,"Year"]
[null,{"$f":"YearLast","v":2054},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20NB,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20B,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20NB,A60,8),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20B,A60,8),0)","v":0},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20NB,A60,1)=0),1,INDEX(ModelData20NB,A60,1)*AnnualFactor)","v":1},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20B,A60,1)=0),1,INDEX(ModelData20B,A60,1)*AnnualFactor)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20NB,A60,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20B,A60,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0,INDEX(ModelData20NB,A60,5))*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0,INDEX(ModelData20B,A60,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C67*E67/G67,K67/G67),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D67*F67/H67,L67/H67),0)","v":0},{"$f":"$H67-INDEX(ModeShare20,A60)*SUMIF('Consumer Surplus'!$C$197:$C$200,INDEX(HwyTransitModelGroup,A60,1),'Consumer Surplus'!$K$197:$K$200)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G67*M67*(I67*ValTimeTruck+(1-I67)*ValTimeAuto)-O67*N67*(J67*ValTimeTruck+(1-J67)*ValTimeAuto),G67*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M67)*ValTimeAuto-O67*N67*ValTimeAuto)*(1+TTUprater)^($B67-YearCurrent)","v":0},{"$f":"SUM(P67)","v":0},{"$f":"Q67/(1+DiscRate)^(B67-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G67*M67-O67*N67,G67*IF(INDEX(NoTransit1,A60)=TRUE,INDEX(DivIndTrips,A60,2)/IF(INDEX(DivIndTrips,A60,1)=0,1,INDEX(DivIndTrips,A60,1)),M67)-O67*N67)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($T9,MATCH(W$64,$A:$A),0)","v":185375.51553635299},0]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C66:C67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B69),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B69),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B69),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B69),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B69),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C69*E69/G69,K69/G69),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D69*F69/H69,L69/H69),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B69)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G69*M69*(I69*ValTimeTruck+(1-I69)*ValTimeAuto)-O69*N69*(J69*ValTimeTruck+(1-J69)*ValTimeAuto),G69*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M69)*ValTimeAuto-O69*N69*ValTimeAuto)*(1+TTUprater)^($B69-YearCurrent)","v":0},{"$f":"SUM(P69)","v":0},{"$f":"Q69/(1+DiscRate)^(B69-YearCurrent)","v":0},null,{"$f":"TREND(T66:T67,$B66:$B67,$B69)","v":0},null,{"$f":"V68+1","v":2026},205941.23256648332,0]
[null,{"$f":"B69+1","v":2026},{"$f":"MAX(TREND(C66:C67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B70),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B70),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B70),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B70),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B70),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C70*E70/G70,K70/G70),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D70*F70/H70,L70/H70),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B70)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G70*M70*(I70*ValTimeTruck+(1-I70)*ValTimeAuto)-O70*N70*(J70*ValTimeTruck+(1-J70)*ValTimeAuto),G70*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M70)*ValTimeAuto-O70*N70*ValTimeAuto)*(1+TTUprater)^($B70-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B70)","v":0},null,{"$f":"V69+1","v":2027},226506.94959661365,0]
[null,{"$f":"B70+1","v":2027},{"$f":"MAX(TREND(C66:C67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B71),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B71),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B71),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B71),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B71),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C71*E71/G71,K71/G71),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D71*F71/H71,L71/H71),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B71)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G71*M71*(I71*ValTimeTruck+(1-I71)*ValTimeAuto)-O71*N71*(J71*ValTimeTruck+(1-J71)*ValTimeAuto),G71*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M71)*ValTimeAuto-O71*N71*ValTimeAuto)*(1+TTUprater)^($B71-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B71)","v":0},null,2028,247072.66662674397,0]
[null,2028,{"$f":"MAX(TREND(C66:C67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B72),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B72),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B72),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B72),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B72),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C72*E72/G72,K72/G72),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D72*F72/H72,L72/H72),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B72)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G72*M72*(I72*ValTimeTruck+(1-I72)*ValTimeAuto)-O72*N72*(J72*ValTimeTruck+(1-J72)*ValTimeAuto),G72*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M72)*ValTimeAuto-O72*N72*ValTimeAuto)*(1+TTUprater)^($B72-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B72)","v":0},null,2029,267638.38365686685,0]
[null,2029,{"$f":"MAX(TREND(C66:C67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B73),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B73),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B73),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B73),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B73),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C73*E73/G73,K73/G73),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D73*F73/H73,L73/H73),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B73)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G73*M73*(I73*ValTimeTruck+(1-I73)*ValTimeAuto)-O73*N73*(J73*ValTimeTruck+(1-J73)*ValTimeAuto),G73*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M73)*ValTimeAuto-O73*N73*ValTimeAuto)*(1+TTUprater)^($B73-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B73)","v":0},null,2030,288204.10068699718,0]
[null,2030,{"$f":"MAX(TREND(C66:C67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B74),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B74),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B74),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B74),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B74),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C74*E74/G74,K74/G74),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D74*F74/H74,L74/H74),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B74)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G74*M74*(I74*ValTimeTruck+(1-I74)*ValTimeAuto)-O74*N74*(J74*ValTimeTruck+(1-J74)*ValTimeAuto),G74*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M74)*ValTimeAuto-O74*N74*ValTimeAuto)*(1+TTUprater)^($B74-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B74)","v":0},null,2031,308769.8177171275,0]
[null,2031,{"$f":"MAX(TREND(C66:C67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B75),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B75),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B75),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B75),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B75),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C75*E75/G75,K75/G75),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D75*F75/H75,L75/H75),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B75)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G75*M75*(I75*ValTimeTruck+(1-I75)*ValTimeAuto)-O75*N75*(J75*ValTimeTruck+(1-J75)*ValTimeAuto),G75*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M75)*ValTimeAuto-O75*N75*ValTimeAuto)*(1+TTUprater)^($B75-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B75)","v":0},null,2032,329335.53474725783,0]
[null,2032,{"$f":"MAX(TREND(C66:C67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B76),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B76),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B76),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B76),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B76),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C76*E76/G76,K76/G76),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D76*F76/H76,L76/H76),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B76)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G76*M76*(I76*ValTimeTruck+(1-I76)*ValTimeAuto)-O76*N76*(J76*ValTimeTruck+(1-J76)*ValTimeAuto),G76*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M76)*ValTimeAuto-O76*N76*ValTimeAuto)*(1+TTUprater)^($B76-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B76)","v":0},null,2033,349901.25177738816,0]
[null,2033,{"$f":"MAX(TREND(C66:C67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B77),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B77),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B77),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B77),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B77),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C77*E77/G77,K77/G77),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D77*F77/H77,L77/H77),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B77)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G77*M77*(I77*ValTimeTruck+(1-I77)*ValTimeAuto)-O77*N77*(J77*ValTimeTruck+(1-J77)*ValTimeAuto),G77*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M77)*ValTimeAuto-O77*N77*ValTimeAuto)*(1+TTUprater)^($B77-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B77)","v":0},null,2034,370466.96880751848,0]
[null,2034,{"$f":"MAX(TREND(C66:C67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B78),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B78),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B78),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B78),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B78),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C78*E78/G78,K78/G78),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D78*F78/H78,L78/H78),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B78)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G78*M78*(I78*ValTimeTruck+(1-I78)*ValTimeAuto)-O78*N78*(J78*ValTimeTruck+(1-J78)*ValTimeAuto),G78*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M78)*ValTimeAuto-O78*N78*ValTimeAuto)*(1+TTUprater)^($B78-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B78)","v":0},null,2035,391032.68583764881,0]
[null,2035,{"$f":"MAX(TREND(C66:C67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B79),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B79),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B79),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B79),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B79),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C79*E79/G79,K79/G79),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D79*F79/H79,L79/H79),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B79)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G79*M79*(I79*ValTimeTruck+(1-I79)*ValTimeAuto)-O79*N79*(J79*ValTimeTruck+(1-J79)*ValTimeAuto),G79*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M79)*ValTimeAuto-O79*N79*ValTimeAuto)*(1+TTUprater)^($B79-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B79)","v":0},null,2036,411598.40286777914,0]
[null,2036,{"$f":"MAX(TREND(C66:C67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B80),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B80),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B80),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B80),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B80),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C80*E80/G80,K80/G80),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D80*F80/H80,L80/H80),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B80)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G80*M80*(I80*ValTimeTruck+(1-I80)*ValTimeAuto)-O80*N80*(J80*ValTimeTruck+(1-J80)*ValTimeAuto),G80*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M80)*ValTimeAuto-O80*N80*ValTimeAuto)*(1+TTUprater)^($B80-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B80)","v":0},null,2037,432164.11989790946,0]
[null,2037,{"$f":"MAX(TREND(C66:C67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B81),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B81),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B81),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B81),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B81),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C81*E81/G81,K81/G81),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D81*F81/H81,L81/H81),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B81)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G81*M81*(I81*ValTimeTruck+(1-I81)*ValTimeAuto)-O81*N81*(J81*ValTimeTruck+(1-J81)*ValTimeAuto),G81*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M81)*ValTimeAuto-O81*N81*ValTimeAuto)*(1+TTUprater)^($B81-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B81)","v":0},null,2038,452729.83692803979,0]
[null,2038,{"$f":"MAX(TREND(C66:C67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B82),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B82),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B82),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B82),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B82),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C82*E82/G82,K82/G82),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D82*F82/H82,L82/H82),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B82)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G82*M82*(I82*ValTimeTruck+(1-I82)*ValTimeAuto)-O82*N82*(J82*ValTimeTruck+(1-J82)*ValTimeAuto),G82*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M82)*ValTimeAuto-O82*N82*ValTimeAuto)*(1+TTUprater)^($B82-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B82)","v":0},null,2039,473295.55395817012,0]
[null,2039,{"$f":"MAX(TREND(C66:C67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B83),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B83),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B83),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B83),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B83),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C83*E83/G83,K83/G83),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D83*F83/H83,L83/H83),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B83)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G83*M83*(I83*ValTimeTruck+(1-I83)*ValTimeAuto)-O83*N83*(J83*ValTimeTruck+(1-J83)*ValTimeAuto),G83*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M83)*ValTimeAuto-O83*N83*ValTimeAuto)*(1+TTUprater)^($B83-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B83)","v":0},null,2040,493861.27098830044,0]
[null,2040,{"$f":"MAX(TREND(C66:C67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B84),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B84),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B84),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B84),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B84),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C84*E84/G84,K84/G84),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D84*F84/H84,L84/H84),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B84)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G84*M84*(I84*ValTimeTruck+(1-I84)*ValTimeAuto)-O84*N84*(J84*ValTimeTruck+(1-J84)*ValTimeAuto),G84*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M84)*ValTimeAuto-O84*N84*ValTimeAuto)*(1+TTUprater)^($B84-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B84)","v":0},null,2041,514426.98801843077,0]
[null,2041,{"$f":"MAX(TREND(C66:C67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B85),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B85),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B85),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B85),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B85),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C85*E85/G85,K85/G85),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D85*F85/H85,L85/H85),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B85)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G85*M85*(I85*ValTimeTruck+(1-I85)*ValTimeAuto)-O85*N85*(J85*ValTimeTruck+(1-J85)*ValTimeAuto),G85*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M85)*ValTimeAuto-O85*N85*ValTimeAuto)*(1+TTUprater)^($B85-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B85)","v":0},null,2042,534992.70504855365,0]
[null,2042,{"$f":"MAX(TREND(C66:C67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B86),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B86),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B86),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B86),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B86),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C86*E86/G86,K86/G86),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D86*F86/H86,L86/H86),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B86)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G86*M86*(I86*ValTimeTruck+(1-I86)*ValTimeAuto)-O86*N86*(J86*ValTimeTruck+(1-J86)*ValTimeAuto),G86*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M86)*ValTimeAuto-O86*N86*ValTimeAuto)*(1+TTUprater)^($B86-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B86)","v":0},null,2043,555558.42207868397,0]
[null,2043,{"$f":"MAX(TREND(C66:C67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B87),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B87),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B87),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B87),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B87),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C87*E87/G87,K87/G87),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D87*F87/H87,L87/H87),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B87)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G87*M87*(I87*ValTimeTruck+(1-I87)*ValTimeAuto)-O87*N87*(J87*ValTimeTruck+(1-J87)*ValTimeAuto),G87*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M87)*ValTimeAuto-O87*N87*ValTimeAuto)*(1+TTUprater)^($B87-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B87)","v":0},null,2044,576124.1391088143,0]
[null,2044,{"$f":"MAX(TREND(C66:C67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B88),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B88),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B88),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B88),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B88),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C88*E88/G88,K88/G88),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D88*F88/H88,L88/H88),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B88)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G88*M88*(I88*ValTimeTruck+(1-I88)*ValTimeAuto)-O88*N88*(J88*ValTimeTruck+(1-J88)*ValTimeAuto),G88*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M88)*ValTimeAuto-O88*N88*ValTimeAuto)*(1+TTUprater)^($B88-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B88)","v":0},null,2045,596689.85613894463,0]
[null,2045,{"$f":"MAX(TREND(C66:C67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B89),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B89),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B89),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B89),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B89),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C89*E89/G89,K89/G89),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D89*F89/H89,L89/H89),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B89)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G89*M89*(I89*ValTimeTruck+(1-I89)*ValTimeAuto)-O89*N89*(J89*ValTimeTruck+(1-J89)*ValTimeAuto),G89*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M89)*ValTimeAuto-O89*N89*ValTimeAuto)*(1+TTUprater)^($B89-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B89)","v":0},null,2046,617255.57316907495,0]
[null,2046,{"$f":"MAX(TREND(C66:C67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B90),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B90),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B90),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B90),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B90),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C90*E90/G90,K90/G90),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D90*F90/H90,L90/H90),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B90)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G90*M90*(I90*ValTimeTruck+(1-I90)*ValTimeAuto)-O90*N90*(J90*ValTimeTruck+(1-J90)*ValTimeAuto),G90*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M90)*ValTimeAuto-O90*N90*ValTimeAuto)*(1+TTUprater)^($B90-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B90)","v":0},null,2047,637821.29019920528,0]
[null,2047,{"$f":"MAX(TREND(C66:C67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B91),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B91),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B91),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B91),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B91),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C91*E91/G91,K91/G91),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D91*F91/H91,L91/H91),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B91)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G91*M91*(I91*ValTimeTruck+(1-I91)*ValTimeAuto)-O91*N91*(J91*ValTimeTruck+(1-J91)*ValTimeAuto),G91*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M91)*ValTimeAuto-O91*N91*ValTimeAuto)*(1+TTUprater)^($B91-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B91)","v":0},null,2048,658387.00722933561,0]
[null,2048,{"$f":"MAX(TREND(C66:C67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B92),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B92),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B92),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B92),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B92),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C92*E92/G92,K92/G92),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D92*F92/H92,L92/H92),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B92)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G92*M92*(I92*ValTimeTruck+(1-I92)*ValTimeAuto)-O92*N92*(J92*ValTimeTruck+(1-J92)*ValTimeAuto),G92*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M92)*ValTimeAuto-O92*N92*ValTimeAuto)*(1+TTUprater)^($B92-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B92)","v":0},null,2049,678952.72425946593,0]
[null,2049,{"$f":"MAX(TREND(C66:C67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B93),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B93),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B93),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B93),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B93),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C93*E93/G93,K93/G93),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D93*F93/H93,L93/H93),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B93)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G93*M93*(I93*ValTimeTruck+(1-I93)*ValTimeAuto)-O93*N93*(J93*ValTimeTruck+(1-J93)*ValTimeAuto),G93*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M93)*ValTimeAuto-O93*N93*ValTimeAuto)*(1+TTUprater)^($B93-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B93)","v":0},null,2050,699518.44128959626,0]
[null,2050,{"$f":"MAX(TREND(C66:C67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B94),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B94),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B94),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B94),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B94),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C94*E94/G94,K94/G94),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D94*F94/H94,L94/H94),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B94)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G94*M94*(I94*ValTimeTruck+(1-I94)*ValTimeAuto)-O94*N94*(J94*ValTimeTruck+(1-J94)*ValTimeAuto),G94*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M94)*ValTimeAuto-O94*N94*ValTimeAuto)*(1+TTUprater)^($B94-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B94)","v":0},null,2051,720084.15831972659,0]
[null,2051,{"$f":"MAX(TREND(C66:C67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B95),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B95),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B95),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B95),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B95),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C95*E95/G95,K95/G95),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D95*F95/H95,L95/H95),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B95)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G95*M95*(I95*ValTimeTruck+(1-I95)*ValTimeAuto)-O95*N95*(J95*ValTimeTruck+(1-J95)*ValTimeAuto),G95*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M95)*ValTimeAuto-O95*N95*ValTimeAuto)*(1+TTUprater)^($B95-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B95)","v":0},null,2052,740649.87534985691,0]
[null,2052,{"$f":"MAX(TREND(C66:C67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B96),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B96),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B96),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B96),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B96),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C96*E96/G96,K96/G96),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D96*F96/H96,L96/H96),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B96)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G96*M96*(I96*ValTimeTruck+(1-I96)*ValTimeAuto)-O96*N96*(J96*ValTimeTruck+(1-J96)*ValTimeAuto),G96*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M96)*ValTimeAuto-O96*N96*ValTimeAuto)*(1+TTUprater)^($B96-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B96)","v":0},null,2053,761215.59237998724,0]
[null,2053,{"$f":"MAX(TREND(C66:C67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B97),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B97),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B97),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B97),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B97),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C97*E97/G97,K97/G97),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D97*F97/H97,L97/H97),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B97)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G97*M97*(I97*ValTimeTruck+(1-I97)*ValTimeAuto)-O97*N97*(J97*ValTimeTruck+(1-J97)*ValTimeAuto),G97*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M97)*ValTimeAuto-O97*N97*ValTimeAuto)*(1+TTUprater)^($B97-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B97)","v":0},null,2054,781781.30941011757,0]
[null,2054,{"$f":"MAX(TREND(C66:C67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(G66:G67,$B66:$B67,$B98),0)","v":1},{"$f":"MAX(TREND(H66:H67,$B66:$B67,$B98),0)","v":1},{"$f":"MIN(MAX(TREND(I66:I67,B66:B67,B98),0),1)","v":0},{"$f":"MIN(MAX(TREND(J66:J67,B66:B67,B98),0),1)","v":0},{"$f":"MAX(TREND(K66:K67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(L66:L67,B66:B67,B98),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C98*E98/G98,K98/G98),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D98*F98/H98,L98/H98),0)","v":0},{"$f":"TREND(O66:O67,$B66:$B67,$B98)","v":1},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,G98*M98*(I98*ValTimeTruck+(1-I98)*ValTimeAuto)-O98*N98*(J98*ValTimeTruck+(1-J98)*ValTimeAuto),G98*IF(INDEX(NoTransit20,A60)=TRUE,INDEX(DivIndTrips,A60,4)/IF(INDEX(DivIndTrips,A60,3)=0,1,INDEX(DivIndTrips,A60,3)),M98)*ValTimeAuto-O98*N98*ValTimeAuto)*(1+TTUprater)^($B98-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T66:T67,$B66:$B67,$B98)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W68:W97)","v":14507352.374196991},{"$f":"SUM(X68:X97)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R69:R98)","v":0},null,{"$f":"SUM(T69:T98)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]

{"sheet":"Consumer Surplus","index":6,"n_rows":210,"n_cols":39,"rows_kept":210,"cut":false,"hidden":false,"merged":[[205,4,205,7],[205,8,205,11],[204,1,204,12],[20,33,22,33],[20,34,22,34],[20,31,22,31],[20,32,22,32]]}
[null,"Consumer Surplus Benefits"]
[]
[null,"This sheet calculates consumer benefits associated with induced demand."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"              ( 1 + Real Discount Rate) ^ Year"]
[null,"Avg. Travel Time = Total VHT x AVO / Total Person Trips",null,null,null,"for hwy",null,"Adj. Person Trips = Total Person Trips - Induced Demand"]
[null,"hrs / person             vehicle-hrs / yr ",null,"     people / veh","trips / yr",null,null,"trips / yr","     trips / yr","           trips / yr"]
[]
[null,"Avg. Travel Time = Total PHT / Total Person Trips ",null,null,null,"for transit",null,"CS Benefit =  Diff. in Travel Time  x  Avg. Value of Time x Diff. in Adj. Person Trips x 0.5"]
[null,"hrs / person             passenger-hrs / yr ",null,"trips / yr",null,null,null,"dollars / year ","  hrs / trip","  dollars / hr","                       trips / yr"]
[]
[]
[]
[null,"A","CONSUMER SURPLUS BENEFIT (AGGREGATE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF INDUCED DEMAND BENEFITS"]
[null,null,"Each block of calculations is one mode. Data inputs are aggregated by sum or weighted average. Average vehicle occupancy and percent trucks data averages are weighted by hours, out-of-pocket cost averages are weighted by trips. "]
[]
[1,{"$f":"PARAMETERS!$J$9","v":"Bus"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B18=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B18=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,"Present"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($B1,MATCH(AF$20,$A:$A)-1,0)","v":"Bus"},{"$f":"OFFSET($B1,MATCH(AG$20,$A:$A)-1,0)","v":"Pass Train"},{"$f":"OFFSET($B1,MATCH(AH$20,$A:$A)-1,0)","v":"Light Rail"},{"$f":"OFFSET($B1,MATCH(AI$20,$A:$A)-1,0)","v":"Highway"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present",null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,"Induced",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand",null,"Dollars"]
[null,{"$f":"YearFirst","v":2020},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B18=Hwy,C24*E24/G24,K24/G24),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D24*F24/H24,L24/H24),0)","v":0},{"$f":"IF(E24=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F24=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H24-SUMIF('Consumer Surplus'!$C$197:$C$200,B18,'Consumer Surplus'!$G$197:$G$200),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M24*(I24*ValTimeTruck+(1-I24)*ValTimeAuto)-N24*(J24*ValTimeTruck+(1-J24)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M24)-N24)*ValTimeAuto)+O24-P24)*(H24-Q24)*0.5*(1+TTUprater)^($B24-YearCurrent))","v":0},{"$f":"SUM(R24:R24)","v":0},{"$f":"S24/(1+DiscRate)^(B24-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($T9,MATCH(AF$20,$A:$A),0)","v":0},0,0,200977.42002837177,null,{"$f":"IF(Induced<>\"N\",SUM(AF24:AI24),0)","v":200977.42002837177},null,{"$f":"$AK24*(1+DiscRate)^($AE24-YearCurrent)","v":281881.2282924137}]
[null,{"$f":"YearLast","v":2054},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B18=Hwy,C25*E25/G25,K25/G25),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D25*F25/H25,L25/H25),0)","v":0},{"$f":"IF(E25=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F25=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H25-SUMIF('Consumer Surplus'!$C$197:$C$200,B18,'Consumer Surplus'!$K$197:$K$200),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M25*(I25*ValTimeTruck+(1-I25)*ValTimeAuto)-N25*(J25*ValTimeTruck+(1-J25)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),9)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),9)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),9)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),8)),M25)-N25)*ValTimeAuto)+O25-P25)*(H25-Q25)*0.5*(1+TTUprater)^($B25-YearCurrent))","v":0},{"$f":"SUM(R25:R25)","v":0},{"$f":"S25/(1+DiscRate)^(B25-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AE24+1","v":2026},0,0,0,212400.34348789824,null,212400.34348789824,null,318755.64221544197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,0,0,0,221464.43839731577,null,221464.43839731577,null,355623.49287710804]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B27),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C27*E27/G27,K27/G27),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D27*F27/H27,L27/H27),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B27),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B27)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M27*(I27*ValTimeTruck+(1-I27)*ValTimeAuto)-N27*(J27*ValTimeTruck+(1-J27)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M27)-N27)*ValTimeAuto)+O27-P27)*(H27-Q27)*0.5*(1+TTUprater)^($B27-YearCurrent))","v":0},{"$f":"SUM(R27:R27)","v":0},{"$f":"S27/(1+DiscRate)^(B27-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,2028,0,0,0,228430.69233323928,null,228430.69233323928,null,392486.4586164091]
[null,{"$f":"B27+1","v":2026},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B28),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C28*E28/G28,K28/G28),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D28*F28/H28,L28/H28),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B28),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B28)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M28*(I28*ValTimeTruck+(1-I28)*ValTimeAuto)-N28*(J28*ValTimeTruck+(1-J28)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M28)-N28)*ValTimeAuto)+O28-P28)*(H28-Q28)*0.5*(1+TTUprater)^($B28-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2029,0,0,0,233535.60829353333,null,233535.60829353333,null,429345.69049539109]
[null,{"$f":"B28+1","v":2027},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B29),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C29*E29/G29,K29/G29),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D29*F29/H29,L29/H29),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B29),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B29)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M29*(I29*ValTimeTruck+(1-I29)*ValTimeAuto)-N29*(J29*ValTimeTruck+(1-J29)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M29)-N29)*ValTimeAuto)+O29-P29)*(H29-Q29)*0.5*(1+TTUprater)^($B29-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2030,0,0,0,236993.45886794428,null,236993.45886794428,null,466202.00428082544]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B30),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C30*E30/G30,K30/G30),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D30*F30/H30,L30/H30),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B30),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B30)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M30*(I30*ValTimeTruck+(1-I30)*ValTimeAuto)-N30*(J30*ValTimeTruck+(1-J30)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M30)-N30)*ValTimeAuto)+O30-P30)*(H30-Q30)*0.5*(1+TTUprater)^($B30-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2031,0,0,0,238998.27904306573,null,238998.27904306573,null,503055.99424009776]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B31),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C31*E31/G31,K31/G31),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D31*F31/H31,L31/H31),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B31),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B31)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M31*(I31*ValTimeTruck+(1-I31)*ValTimeAuto)-N31*(J31*ValTimeTruck+(1-J31)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M31)-N31)*ValTimeAuto)+O31-P31)*(H31-Q31)*0.5*(1+TTUprater)^($B31-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2032,0,0,0,239725.65486212453,null,239725.65486212453,null,539908.10353860224]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B32),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C32*E32/G32,K32/G32),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D32*F32/H32,L32/H32),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B32),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B32)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M32*(I32*ValTimeTruck+(1-I32)*ValTimeAuto)-N32*(J32*ValTimeTruck+(1-J32)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M32)-N32)*ValTimeAuto)+O32-P32)*(H32-Q32)*0.5*(1+TTUprater)^($B32-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2033,0,0,0,239334.34280988478,null,239334.34280988478,null,576758.66939370113]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B33),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C33*E33/G33,K33/G33),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D33*F33/H33,L33/H33),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B33),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B33)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M33*(I33*ValTimeTruck+(1-I33)*ValTimeAuto)-N33*(J33*ValTimeTruck+(1-J33)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M33)-N33)*ValTimeAuto)+O33-P33)*(H33-Q33)*0.5*(1+TTUprater)^($B33-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2034,0,0,0,237967.74337938442,null,237967.74337938442,null,613607.95295006945]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B34),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C34*E34/G34,K34/G34),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D34*F34/H34,L34/H34),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B34),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B34)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M34*(I34*ValTimeTruck+(1-I34)*ValTimeAuto)-N34*(J34*ValTimeTruck+(1-J34)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M34)-N34)*ValTimeAuto)+O34-P34)*(H34-Q34)*0.5*(1+TTUprater)^($B34-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2035,0,0,0,235755.24599369621,null,235755.24599369621,null,650456.15958571038]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B35),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C35*E35/G35,K35/G35),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D35*F35/H35,L35/H35),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B35),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B35)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M35*(I35*ValTimeTruck+(1-I35)*ValTimeAuto)-N35*(J35*ValTimeTruck+(1-J35)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M35)-N35)*ValTimeAuto)+O35-P35)*(H35-Q35)*0.5*(1+TTUprater)^($B35-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2036,0,0,0,232813.45873072819,null,232813.45873072819,null,687303.45304298436]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B36),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C36*E36/G36,K36/G36),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D36*F36/H36,L36/H36),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B36),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B36)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M36*(I36*ValTimeTruck+(1-I36)*ValTimeAuto)-N36*(J36*ValTimeTruck+(1-J36)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M36)-N36)*ValTimeAuto)+O36-P36)*(H36-Q36)*0.5*(1+TTUprater)^($B36-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2037,0,0,0,229247.33392353254,null,229247.33392353254,null,724149.96547082404]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B37),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C37*E37/G37,K37/G37),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D37*F37/H37,L37/H37),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B37),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B37)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M37*(I37*ValTimeTruck+(1-I37)*ValTimeAuto)-N37*(J37*ValTimeTruck+(1-J37)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M37)-N37)*ValTimeAuto)+O37-P37)*(H37-Q37)*0.5*(1+TTUprater)^($B37-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2038,0,0,0,225151.19908087165,null,225151.19908087165,null,760995.8046933196]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B38),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C38*E38/G38,K38/G38),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D38*F38/H38,L38/H38),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B38),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B38)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M38*(I38*ValTimeTruck+(1-I38)*ValTimeAuto)-N38*(J38*ValTimeTruck+(1-J38)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M38)-N38)*ValTimeAuto)+O38-P38)*(H38-Q38)*0.5*(1+TTUprater)^($B38-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2039,0,0,0,220609.70138675786,null,220609.70138675786,null,797841.05956079694]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B39),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C39*E39/G39,K39/G39),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D39*F39/H39,L39/H39),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B39),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B39)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M39*(I39*ValTimeTruck+(1-I39)*ValTimeAuto)-N39*(J39*ValTimeTruck+(1-J39)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M39)-N39)*ValTimeAuto)+O39-P39)*(H39-Q39)*0.5*(1+TTUprater)^($B39-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2040,0,0,0,215698.6731189139,null,215698.6731189139,null,834685.8039471464]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B40),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C40*E40/G40,K40/G40),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D40*F40/H40,L40/H40),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B40),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B40)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M40*(I40*ValTimeTruck+(1-I40)*ValTimeAuto)-N40*(J40*ValTimeTruck+(1-J40)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M40)-N40)*ValTimeAuto)+O40-P40)*(H40-Q40)*0.5*(1+TTUprater)^($B40-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2041,0,0,0,210485.92458578877,null,210485.92458578877,null,871530.09977758105]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B41),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C41*E41/G41,K41/G41),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D41*F41/H41,L41/H41),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B41),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B41)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M41*(I41*ValTimeTruck+(1-I41)*ValTimeAuto)-N41*(J41*ValTimeTruck+(1-J41)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M41)-N41)*ValTimeAuto)+O41-P41)*(H41-Q41)*0.5*(1+TTUprater)^($B41-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2042,0,0,0,205031.97056011928,null,205031.97056011928,null,908373.99935080402]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B42),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C42*E42/G42,K42/G42),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D42*F42/H42,L42/H42),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B42),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B42)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M42*(I42*ValTimeTruck+(1-I42)*ValTimeAuto)-N42*(J42*ValTimeTruck+(1-J42)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M42)-N42)*ValTimeAuto)+O42-P42)*(H42-Q42)*0.5*(1+TTUprater)^($B42-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2043,0,0,0,199390.69565230224,null,199390.69565230224,null,945217.54713958816]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B43),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C43*E43/G43,K43/G43),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D43*F43/H43,L43/H43),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B43),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B43)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M43*(I43*ValTimeTruck+(1-I43)*ValTimeAuto)-N43*(J43*ValTimeTruck+(1-J43)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M43)-N43)*ValTimeAuto)+O43-P43)*(H43-Q43)*0.5*(1+TTUprater)^($B43-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2044,0,0,0,193609.9635981411,null,193609.9635981411,null,982060.781201454]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B44),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C44*E44/G44,K44/G44),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D44*F44/H44,L44/H44),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B44),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B44)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M44*(I44*ValTimeTruck+(1-I44)*ValTimeAuto)-N44*(J44*ValTimeTruck+(1-J44)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M44)-N44)*ValTimeAuto)+O44-P44)*(H44-Q44)*0.5*(1+TTUprater)^($B44-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2045,0,0,0,187732.17501831366,null,187732.17501831366,null,1018903.7342956588]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B45),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C45*E45/G45,K45/G45),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D45*F45/H45,L45/H45),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B45),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B45)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M45*(I45*ValTimeTruck+(1-I45)*ValTimeAuto)-N45*(J45*ValTimeTruck+(1-J45)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M45)-N45)*ValTimeAuto)+O45-P45)*(H45-Q45)*0.5*(1+TTUprater)^($B45-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2046,0,0,0,181794.77783092493,null,181794.77783092493,null,1055746.4347736929]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B46),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C46*E46/G46,K46/G46),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D46*F46/H46,L46/H46),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B46),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B46)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M46*(I46*ValTimeTruck+(1-I46)*ValTimeAuto)-N46*(J46*ValTimeTruck+(1-J46)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M46)-N46)*ValTimeAuto)+O46-P46)*(H46-Q46)*0.5*(1+TTUprater)^($B46-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2047,0,0,0,175830.73415965622,null,175830.73415965622,null,1092588.9072969768]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B47),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B47),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C47*E47/G47,K47/G47),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D47*F47/H47,L47/H47),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B47),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B47)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M47*(I47*ValTimeTruck+(1-I47)*ValTimeAuto)-N47*(J47*ValTimeTruck+(1-J47)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M47)-N47)*ValTimeAuto)+O47-P47)*(H47-Q47)*0.5*(1+TTUprater)^($B47-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2048,0,0,0,169868.94726980245,null,169868.94726980245,null,1129431.1734179792]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B48),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B48),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C48*E48/G48,K48/G48),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D48*F48/H48,L48/H48),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B48),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B48)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M48*(I48*ValTimeTruck+(1-I48)*ValTimeAuto)-N48*(J48*ValTimeTruck+(1-J48)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M48)-N48)*ValTimeAuto)+O48-P48)*(H48-Q48)*0.5*(1+TTUprater)^($B48-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2049,0,0,0,163934.65178258243,null,163934.65178258243,null,1166273.252055147]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B49),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B49),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C49*E49/G49,K49/G49),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D49*F49/H49,L49/H49),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B49),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B49)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M49*(I49*ValTimeTruck+(1-I49)*ValTimeAuto)-N49*(J49*ValTimeTruck+(1-J49)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M49)-N49)*ValTimeAuto)+O49-P49)*(H49-Q49)*0.5*(1+TTUprater)^($B49-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2050,0,0,0,158049.77015886974,null,158049.77015886974,null,1203115.1598834312]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B50),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B50),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C50*E50/G50,K50/G50),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D50*F50/H50,L50/H50),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B50),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B50)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M50*(I50*ValTimeTruck+(1-I50)*ValTimeAuto)-N50*(J50*ValTimeTruck+(1-J50)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M50)-N50)*ValTimeAuto)+O50-P50)*(H50-Q50)*0.5*(1+TTUprater)^($B50-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2051,0,0,0,152233.23820592108,null,152233.23820592108,null,1239956.9116573585]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B51),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B51),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C51*E51/G51,K51/G51),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D51*F51/H51,L51/H51),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B51),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B51)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M51*(I51*ValTimeTruck+(1-I51)*ValTimeAuto)-N51*(J51*ValTimeTruck+(1-J51)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M51)-N51)*ValTimeAuto)+O51-P51)*(H51-Q51)*0.5*(1+TTUprater)^($B51-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2052,0,0,0,146501.30214226278,null,146501.30214226278,null,1276798.5204797988]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B52),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B52),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C52*E52/G52,K52/G52),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D52*F52/H52,L52/H52),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B52),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B52)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M52*(I52*ValTimeTruck+(1-I52)*ValTimeAuto)-N52*(J52*ValTimeTruck+(1-J52)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M52)-N52)*ValTimeAuto)+O52-P52)*(H52-Q52)*0.5*(1+TTUprater)^($B52-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2053,0,0,0,140867.78955489048,null,140867.78955489048,null,1313639.998026419]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B53),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B53),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C53*E53/G53,K53/G53),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D53*F53/H53,L53/H53),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B53),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B53)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M53*(I53*ValTimeTruck+(1-I53)*ValTimeAuto)-N53*(J53*ValTimeTruck+(1-J53)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M53)-N53)*ValTimeAuto)+O53-P53)*(H53-Q53)*0.5*(1+TTUprater)^($B53-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,2054,0,0,0,135344.3563980707,null,135344.3563980707,null,1350481.3547353589]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B54),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B54),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C54*E54/G54,K54/G54),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D54*F54/H54,L54/H54),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B54),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B54)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M54*(I54*ValTimeTruck+(1-I54)*ValTimeAuto)-N54*(J54*ValTimeTruck+(1-J54)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M54)-N54)*ValTimeAuto)+O54-P54)*(H54-Q54)*0.5*(1+TTUprater)^($B54-YearCurrent))","v":0},0,0]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B55),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B55),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C55*E55/G55,K55/G55),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D55*F55/H55,L55/H55),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B55),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B55)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M55*(I55*ValTimeTruck+(1-I55)*ValTimeAuto)-N55*(J55*ValTimeTruck+(1-J55)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M55)-N55)*ValTimeAuto)+O55-P55)*(H55-Q55)*0.5*(1+TTUprater)^($B55-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AF24:AF53)","v":0},{"$f":"SUM(AG24:AG53)","v":0},{"$f":"SUM(AH24:AH53)","v":0},{"$f":"SUM(AI24:AI53)","v":6069779.8906549085},null,{"$f":"SUM(AK24:AK53)","v":6069779.8906549085},null,{"$f":"SUM(AM24:AM53)","v":24487175.357292093}]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B56),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B56),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C56*E56/G56,K56/G56),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D56*F56/H56,L56/H56),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B56),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B56)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M56*(I56*ValTimeTruck+(1-I56)*ValTimeAuto)-N56*(J56*ValTimeTruck+(1-J56)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B18,$O$197:$O$200,0),6)),M56)-N56)*ValTimeAuto)+O56-P56)*(H56-Q56)*0.5*(1+TTUprater)^($B56-YearCurrent))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T56)","v":0}]
[]
[]
[2,{"$f":"PARAMETERS!$J$10","v":"Pass Train"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B61=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B61=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B61=Hwy,C67*E67/G67,K67/G67),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D67*F67/H67,L67/H67),0)","v":0},{"$f":"IF(E67=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F67=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H67-SUMIF('Consumer Surplus'!$C$197:$C$200,B61,'Consumer Surplus'!$G$197:$G$200),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M67*(I67*ValTimeTruck+(1-I67)*ValTimeAuto)-N67*(J67*ValTimeTruck+(1-J67)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M67)-N67)*ValTimeAuto)+O67-P67)*(H67-Q67)*0.5*(1+TTUprater)^($B67-YearCurrent))","v":0},{"$f":"SUM(R67:R67)","v":0},{"$f":"S67/(1+DiscRate)^(B67-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2054},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B61,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B61=Hwy,C68*E68/G68,K68/G68),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D68*F68/H68,L68/H68),0)","v":0},{"$f":"IF(E68=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F68=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B61),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H68-SUMIF('Consumer Surplus'!$C$197:$C$200,B61,'Consumer Surplus'!$K$197:$K$200),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M68*(I68*ValTimeTruck+(1-I68)*ValTimeAuto)-N68*(J68*ValTimeTruck+(1-J68)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),9)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),9)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),9)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),8)),M68)-N68)*ValTimeAuto)+O68-P68)*(H68-Q68)*0.5*(1+TTUprater)^($B68-YearCurrent))","v":0},{"$f":"SUM(R68:R68)","v":0},{"$f":"S68/(1+DiscRate)^(B68-YearCurrent)","v":0}]
[]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C67:C68,B67:B68,B70),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B70),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B70),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B70),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B70),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B70),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C70*E70/G70,K70/G70),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D70*F70/H70,L70/H70),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B70),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B70),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B70)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M70*(I70*ValTimeTruck+(1-I70)*ValTimeAuto)-N70*(J70*ValTimeTruck+(1-J70)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M70)-N70)*ValTimeAuto)+O70-P70)*(H70-Q70)*0.5*(1+TTUprater)^($B70-YearCurrent))","v":0},{"$f":"SUM(R70:R70)","v":0},{"$f":"S70/(1+DiscRate)^(B70-YearCurrent)","v":0}]
[null,{"$f":"B70+1","v":2026},{"$f":"MAX(TREND(C67:C68,B67:B68,B71),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B71),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B71),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B71),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B71),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B71),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C71*E71/G71,K71/G71),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D71*F71/H71,L71/H71),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B71),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B71),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B71)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M71*(I71*ValTimeTruck+(1-I71)*ValTimeAuto)-N71*(J71*ValTimeTruck+(1-J71)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M71)-N71)*ValTimeAuto)+O71-P71)*(H71-Q71)*0.5*(1+TTUprater)^($B71-YearCurrent))","v":0},0,0]
[null,{"$f":"B71+1","v":2027},{"$f":"MAX(TREND(C67:C68,B67:B68,B72),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B72),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B72),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B72),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B72),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B72),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C72*E72/G72,K72/G72),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D72*F72/H72,L72/H72),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B72),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B72),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B72)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M72*(I72*ValTimeTruck+(1-I72)*ValTimeAuto)-N72*(J72*ValTimeTruck+(1-J72)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M72)-N72)*ValTimeAuto)+O72-P72)*(H72-Q72)*0.5*(1+TTUprater)^($B72-YearCurrent))","v":0},0,0]
[null,2028,{"$f":"MAX(TREND(C67:C68,B67:B68,B73),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B73),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B73),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B73),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B73),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B73),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C73*E73/G73,K73/G73),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D73*F73/H73,L73/H73),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B73),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B73),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B73)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M73*(I73*ValTimeTruck+(1-I73)*ValTimeAuto)-N73*(J73*ValTimeTruck+(1-J73)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M73)-N73)*ValTimeAuto)+O73-P73)*(H73-Q73)*0.5*(1+TTUprater)^($B73-YearCurrent))","v":0},0,0]
[null,2029,{"$f":"MAX(TREND(C67:C68,B67:B68,B74),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B74),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B74),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B74),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B74),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B74),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C74*E74/G74,K74/G74),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D74*F74/H74,L74/H74),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B74),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B74),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B74)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M74*(I74*ValTimeTruck+(1-I74)*ValTimeAuto)-N74*(J74*ValTimeTruck+(1-J74)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M74)-N74)*ValTimeAuto)+O74-P74)*(H74-Q74)*0.5*(1+TTUprater)^($B74-YearCurrent))","v":0},0,0]
[null,2030,{"$f":"MAX(TREND(C67:C68,B67:B68,B75),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B75),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B75),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B75),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B75),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B75),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C75*E75/G75,K75/G75),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D75*F75/H75,L75/H75),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B75),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B75),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B75)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M75*(I75*ValTimeTruck+(1-I75)*ValTimeAuto)-N75*(J75*ValTimeTruck+(1-J75)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M75)-N75)*ValTimeAuto)+O75-P75)*(H75-Q75)*0.5*(1+TTUprater)^($B75-YearCurrent))","v":0},0,0]
[null,2031,{"$f":"MAX(TREND(C67:C68,B67:B68,B76),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B76),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B76),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B76),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B76),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B76),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C76*E76/G76,K76/G76),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D76*F76/H76,L76/H76),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B76),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B76),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B76)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M76*(I76*ValTimeTruck+(1-I76)*ValTimeAuto)-N76*(J76*ValTimeTruck+(1-J76)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M76)-N76)*ValTimeAuto)+O76-P76)*(H76-Q76)*0.5*(1+TTUprater)^($B76-YearCurrent))","v":0},0,0]
[null,2032,{"$f":"MAX(TREND(C67:C68,B67:B68,B77),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B77),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B77),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B77),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B77),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B77),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C77*E77/G77,K77/G77),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D77*F77/H77,L77/H77),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B77),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B77),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B77)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M77*(I77*ValTimeTruck+(1-I77)*ValTimeAuto)-N77*(J77*ValTimeTruck+(1-J77)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M77)-N77)*ValTimeAuto)+O77-P77)*(H77-Q77)*0.5*(1+TTUprater)^($B77-YearCurrent))","v":0},0,0]
[null,2033,{"$f":"MAX(TREND(C67:C68,B67:B68,B78),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B78),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B78),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B78),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B78),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B78),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C78*E78/G78,K78/G78),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D78*F78/H78,L78/H78),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B78),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B78),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B78)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M78*(I78*ValTimeTruck+(1-I78)*ValTimeAuto)-N78*(J78*ValTimeTruck+(1-J78)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M78)-N78)*ValTimeAuto)+O78-P78)*(H78-Q78)*0.5*(1+TTUprater)^($B78-YearCurrent))","v":0},0,0]
[null,2034,{"$f":"MAX(TREND(C67:C68,B67:B68,B79),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B79),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B79),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B79),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B79),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B79),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C79*E79/G79,K79/G79),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D79*F79/H79,L79/H79),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B79),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B79),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B79)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M79*(I79*ValTimeTruck+(1-I79)*ValTimeAuto)-N79*(J79*ValTimeTruck+(1-J79)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M79)-N79)*ValTimeAuto)+O79-P79)*(H79-Q79)*0.5*(1+TTUprater)^($B79-YearCurrent))","v":0},0,0]
[null,2035,{"$f":"MAX(TREND(C67:C68,B67:B68,B80),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B80),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B80),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B80),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B80),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B80),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C80*E80/G80,K80/G80),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D80*F80/H80,L80/H80),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B80),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B80),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B80)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M80*(I80*ValTimeTruck+(1-I80)*ValTimeAuto)-N80*(J80*ValTimeTruck+(1-J80)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M80)-N80)*ValTimeAuto)+O80-P80)*(H80-Q80)*0.5*(1+TTUprater)^($B80-YearCurrent))","v":0},0,0]
[null,2036,{"$f":"MAX(TREND(C67:C68,B67:B68,B81),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B81),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B81),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B81),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B81),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B81),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C81*E81/G81,K81/G81),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D81*F81/H81,L81/H81),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B81),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B81),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B81)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M81*(I81*ValTimeTruck+(1-I81)*ValTimeAuto)-N81*(J81*ValTimeTruck+(1-J81)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M81)-N81)*ValTimeAuto)+O81-P81)*(H81-Q81)*0.5*(1+TTUprater)^($B81-YearCurrent))","v":0},0,0]
[null,2037,{"$f":"MAX(TREND(C67:C68,B67:B68,B82),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B82),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B82),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B82),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B82),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B82),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C82*E82/G82,K82/G82),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D82*F82/H82,L82/H82),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B82),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B82),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B82)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M82*(I82*ValTimeTruck+(1-I82)*ValTimeAuto)-N82*(J82*ValTimeTruck+(1-J82)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M82)-N82)*ValTimeAuto)+O82-P82)*(H82-Q82)*0.5*(1+TTUprater)^($B82-YearCurrent))","v":0},0,0]
[null,2038,{"$f":"MAX(TREND(C67:C68,B67:B68,B83),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B83),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B83),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B83),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B83),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B83),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C83*E83/G83,K83/G83),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D83*F83/H83,L83/H83),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B83),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B83),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B83)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M83*(I83*ValTimeTruck+(1-I83)*ValTimeAuto)-N83*(J83*ValTimeTruck+(1-J83)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M83)-N83)*ValTimeAuto)+O83-P83)*(H83-Q83)*0.5*(1+TTUprater)^($B83-YearCurrent))","v":0},0,0]
[null,2039,{"$f":"MAX(TREND(C67:C68,B67:B68,B84),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B84),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B84),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B84),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B84),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B84),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C84*E84/G84,K84/G84),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D84*F84/H84,L84/H84),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B84),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B84),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B84)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M84*(I84*ValTimeTruck+(1-I84)*ValTimeAuto)-N84*(J84*ValTimeTruck+(1-J84)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M84)-N84)*ValTimeAuto)+O84-P84)*(H84-Q84)*0.5*(1+TTUprater)^($B84-YearCurrent))","v":0},0,0]
[null,2040,{"$f":"MAX(TREND(C67:C68,B67:B68,B85),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B85),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B85),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B85),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B85),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B85),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C85*E85/G85,K85/G85),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D85*F85/H85,L85/H85),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B85),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B85),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B85)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M85*(I85*ValTimeTruck+(1-I85)*ValTimeAuto)-N85*(J85*ValTimeTruck+(1-J85)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M85)-N85)*ValTimeAuto)+O85-P85)*(H85-Q85)*0.5*(1+TTUprater)^($B85-YearCurrent))","v":0},0,0]
[null,2041,{"$f":"MAX(TREND(C67:C68,B67:B68,B86),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B86),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B86),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B86),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B86),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B86),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C86*E86/G86,K86/G86),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D86*F86/H86,L86/H86),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B86),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B86),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B86)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M86*(I86*ValTimeTruck+(1-I86)*ValTimeAuto)-N86*(J86*ValTimeTruck+(1-J86)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M86)-N86)*ValTimeAuto)+O86-P86)*(H86-Q86)*0.5*(1+TTUprater)^($B86-YearCurrent))","v":0},0,0]
[null,2042,{"$f":"MAX(TREND(C67:C68,B67:B68,B87),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B87),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B87),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B87),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B87),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B87),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C87*E87/G87,K87/G87),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D87*F87/H87,L87/H87),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B87),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B87),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B87)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M87*(I87*ValTimeTruck+(1-I87)*ValTimeAuto)-N87*(J87*ValTimeTruck+(1-J87)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M87)-N87)*ValTimeAuto)+O87-P87)*(H87-Q87)*0.5*(1+TTUprater)^($B87-YearCurrent))","v":0},0,0]
[null,2043,{"$f":"MAX(TREND(C67:C68,B67:B68,B88),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B88),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B88),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B88),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B88),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B88),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C88*E88/G88,K88/G88),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D88*F88/H88,L88/H88),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B88),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B88),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B88)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M88*(I88*ValTimeTruck+(1-I88)*ValTimeAuto)-N88*(J88*ValTimeTruck+(1-J88)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M88)-N88)*ValTimeAuto)+O88-P88)*(H88-Q88)*0.5*(1+TTUprater)^($B88-YearCurrent))","v":0},0,0]
[null,2044,{"$f":"MAX(TREND(C67:C68,B67:B68,B89),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B89),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B89),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B89),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B89),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B89),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C89*E89/G89,K89/G89),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D89*F89/H89,L89/H89),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B89),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B89),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B89)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M89*(I89*ValTimeTruck+(1-I89)*ValTimeAuto)-N89*(J89*ValTimeTruck+(1-J89)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M89)-N89)*ValTimeAuto)+O89-P89)*(H89-Q89)*0.5*(1+TTUprater)^($B89-YearCurrent))","v":0},0,0]
[null,2045,{"$f":"MAX(TREND(C67:C68,B67:B68,B90),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B90),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B90),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B90),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B90),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B90),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C90*E90/G90,K90/G90),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D90*F90/H90,L90/H90),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B90),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B90),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B90)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M90*(I90*ValTimeTruck+(1-I90)*ValTimeAuto)-N90*(J90*ValTimeTruck+(1-J90)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M90)-N90)*ValTimeAuto)+O90-P90)*(H90-Q90)*0.5*(1+TTUprater)^($B90-YearCurrent))","v":0},0,0]
[null,2046,{"$f":"MAX(TREND(C67:C68,B67:B68,B91),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B91),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B91),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B91),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B91),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B91),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C91*E91/G91,K91/G91),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D91*F91/H91,L91/H91),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B91),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B91),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B91)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M91*(I91*ValTimeTruck+(1-I91)*ValTimeAuto)-N91*(J91*ValTimeTruck+(1-J91)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M91)-N91)*ValTimeAuto)+O91-P91)*(H91-Q91)*0.5*(1+TTUprater)^($B91-YearCurrent))","v":0},0,0]
[null,2047,{"$f":"MAX(TREND(C67:C68,B67:B68,B92),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B92),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B92),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B92),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B92),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B92),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C92*E92/G92,K92/G92),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D92*F92/H92,L92/H92),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B92),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B92),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B92)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M92*(I92*ValTimeTruck+(1-I92)*ValTimeAuto)-N92*(J92*ValTimeTruck+(1-J92)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M92)-N92)*ValTimeAuto)+O92-P92)*(H92-Q92)*0.5*(1+TTUprater)^($B92-YearCurrent))","v":0},0,0]
[null,2048,{"$f":"MAX(TREND(C67:C68,B67:B68,B93),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B93),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B93),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B93),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B93),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B93),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C93*E93/G93,K93/G93),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D93*F93/H93,L93/H93),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B93),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B93),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B93)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M93*(I93*ValTimeTruck+(1-I93)*ValTimeAuto)-N93*(J93*ValTimeTruck+(1-J93)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M93)-N93)*ValTimeAuto)+O93-P93)*(H93-Q93)*0.5*(1+TTUprater)^($B93-YearCurrent))","v":0},0,0]
[null,2049,{"$f":"MAX(TREND(C67:C68,B67:B68,B94),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B94),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B94),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B94),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B94),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B94),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C94*E94/G94,K94/G94),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D94*F94/H94,L94/H94),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B94),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B94),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B94)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M94*(I94*ValTimeTruck+(1-I94)*ValTimeAuto)-N94*(J94*ValTimeTruck+(1-J94)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M94)-N94)*ValTimeAuto)+O94-P94)*(H94-Q94)*0.5*(1+TTUprater)^($B94-YearCurrent))","v":0},0,0]
[null,2050,{"$f":"MAX(TREND(C67:C68,B67:B68,B95),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B95),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B95),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B95),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B95),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B95),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C95*E95/G95,K95/G95),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D95*F95/H95,L95/H95),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B95),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B95),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B95)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M95*(I95*ValTimeTruck+(1-I95)*ValTimeAuto)-N95*(J95*ValTimeTruck+(1-J95)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M95)-N95)*ValTimeAuto)+O95-P95)*(H95-Q95)*0.5*(1+TTUprater)^($B95-YearCurrent))","v":0},0,0]
[null,2051,{"$f":"MAX(TREND(C67:C68,B67:B68,B96),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B96),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B96),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B96),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B96),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B96),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C96*E96/G96,K96/G96),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D96*F96/H96,L96/H96),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B96),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B96),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B96)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M96*(I96*ValTimeTruck+(1-I96)*ValTimeAuto)-N96*(J96*ValTimeTruck+(1-J96)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M96)-N96)*ValTimeAuto)+O96-P96)*(H96-Q96)*0.5*(1+TTUprater)^($B96-YearCurrent))","v":0},0,0]
[null,2052,{"$f":"MAX(TREND(C67:C68,B67:B68,B97),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B97),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B97),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B97),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B97),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B97),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C97*E97/G97,K97/G97),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D97*F97/H97,L97/H97),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B97),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B97),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B97)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M97*(I97*ValTimeTruck+(1-I97)*ValTimeAuto)-N97*(J97*ValTimeTruck+(1-J97)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M97)-N97)*ValTimeAuto)+O97-P97)*(H97-Q97)*0.5*(1+TTUprater)^($B97-YearCurrent))","v":0},0,0]
[null,2053,{"$f":"MAX(TREND(C67:C68,B67:B68,B98),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B98),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B98),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B98),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B98),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B98),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C98*E98/G98,K98/G98),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D98*F98/H98,L98/H98),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B98),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B98),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B98)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M98*(I98*ValTimeTruck+(1-I98)*ValTimeAuto)-N98*(J98*ValTimeTruck+(1-J98)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M98)-N98)*ValTimeAuto)+O98-P98)*(H98-Q98)*0.5*(1+TTUprater)^($B98-YearCurrent))","v":0},0,0]
[null,2054,{"$f":"MAX(TREND(C67:C68,B67:B68,B99),0)","v":0},{"$f":"MAX(TREND(D67:D68,B67:B68,B99),0)","v":0},null,null,{"$f":"MAX(TREND(G67:G68,$B67:$B68,$B99),0)","v":0},{"$f":"MAX(TREND(H67:H68,$B67:$B68,$B99),0)","v":0},null,null,{"$f":"MAX(TREND(K67:K68,B67:B68,B99),0)","v":0},{"$f":"MAX(TREND(L67:L68,B67:B68,B99),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,C99*E99/G99,K99/G99),0)","v":0},{"$f":"IFERROR(IF(B61=Hwy,D99*F99/H99,L99/H99),0)","v":0},{"$f":"MAX(TREND(O67:O68,$B67:$B68,$B99),0)","v":0},{"$f":"MAX(TREND(P67:P68,$B67:$B68,$B99),0)","v":0},{"$f":"TREND(Q67:Q68,$B67:$B68,$B99)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B61=Hwy,M99*(I99*ValTimeTruck+(1-I99)*ValTimeAuto)-N99*(J99*ValTimeTruck+(1-J99)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B61,$O$197:$O$200,0),6)),M99)-N99)*ValTimeAuto)+O99-P99)*(H99-Q99)*0.5*(1+TTUprater)^($B99-YearCurrent))","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T70:T99)","v":0}]
[]
[]
[3,{"$f":"PARAMETERS!$J$11","v":"Light Rail"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B104=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B104=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B104=Hwy,C110*E110/G110,K110/G110),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D110*F110/H110,L110/H110),0)","v":0},{"$f":"IF(E110=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F110=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H110-SUMIF('Consumer Surplus'!$C$197:$C$200,B104,'Consumer Surplus'!$G$197:$G$200),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M110*(I110*ValTimeTruck+(1-I110)*ValTimeAuto)-N110*(J110*ValTimeTruck+(1-J110)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M110)-N110)*ValTimeAuto)+O110-P110)*(H110-Q110)*0.5*(1+TTUprater)^($B110-YearCurrent))","v":0},{"$f":"SUM(R110:R110)","v":0},{"$f":"S110/(1+DiscRate)^(B110-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2054},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B104,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B104=Hwy,C111*E111/G111,K111/G111),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D111*F111/H111,L111/H111),0)","v":0},{"$f":"IF(E111=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F111=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B104),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H111-SUMIF('Consumer Surplus'!$C$197:$C$200,B104,'Consumer Surplus'!$K$197:$K$200),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M111*(I111*ValTimeTruck+(1-I111)*ValTimeAuto)-N111*(J111*ValTimeTruck+(1-J111)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),9)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),9)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),9)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),8)),M111)-N111)*ValTimeAuto)+O111-P111)*(H111-Q111)*0.5*(1+TTUprater)^($B111-YearCurrent))","v":0},{"$f":"SUM(R111:R111)","v":0},{"$f":"S111/(1+DiscRate)^(B111-YearCurrent)","v":0}]
[]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C110:C111,B110:B111,B113),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B113),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B113),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B113),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B113),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B113),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C113*E113/G113,K113/G113),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D113*F113/H113,L113/H113),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B113),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B113),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B113)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M113*(I113*ValTimeTruck+(1-I113)*ValTimeAuto)-N113*(J113*ValTimeTruck+(1-J113)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M113)-N113)*ValTimeAuto)+O113-P113)*(H113-Q113)*0.5*(1+TTUprater)^($B113-YearCurrent))","v":0},{"$f":"SUM(R113:R113)","v":0},{"$f":"S113/(1+DiscRate)^(B113-YearCurrent)","v":0}]
[null,{"$f":"B113+1","v":2026},{"$f":"MAX(TREND(C110:C111,B110:B111,B114),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B114),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B114),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B114),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B114),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B114),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C114*E114/G114,K114/G114),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D114*F114/H114,L114/H114),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B114),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B114),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B114)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M114*(I114*ValTimeTruck+(1-I114)*ValTimeAuto)-N114*(J114*ValTimeTruck+(1-J114)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M114)-N114)*ValTimeAuto)+O114-P114)*(H114-Q114)*0.5*(1+TTUprater)^($B114-YearCurrent))","v":0},0,0]
[null,{"$f":"B114+1","v":2027},{"$f":"MAX(TREND(C110:C111,B110:B111,B115),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B115),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B115),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B115),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B115),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B115),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C115*E115/G115,K115/G115),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D115*F115/H115,L115/H115),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B115),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B115),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B115)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M115*(I115*ValTimeTruck+(1-I115)*ValTimeAuto)-N115*(J115*ValTimeTruck+(1-J115)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M115)-N115)*ValTimeAuto)+O115-P115)*(H115-Q115)*0.5*(1+TTUprater)^($B115-YearCurrent))","v":0},0,0]
[null,2028,{"$f":"MAX(TREND(C110:C111,B110:B111,B116),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B116),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B116),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B116),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B116),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B116),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C116*E116/G116,K116/G116),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D116*F116/H116,L116/H116),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B116),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B116),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B116)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M116*(I116*ValTimeTruck+(1-I116)*ValTimeAuto)-N116*(J116*ValTimeTruck+(1-J116)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M116)-N116)*ValTimeAuto)+O116-P116)*(H116-Q116)*0.5*(1+TTUprater)^($B116-YearCurrent))","v":0},0,0]
[null,2029,{"$f":"MAX(TREND(C110:C111,B110:B111,B117),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B117),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B117),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B117),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B117),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B117),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C117*E117/G117,K117/G117),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D117*F117/H117,L117/H117),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B117),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B117),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B117)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M117*(I117*ValTimeTruck+(1-I117)*ValTimeAuto)-N117*(J117*ValTimeTruck+(1-J117)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M117)-N117)*ValTimeAuto)+O117-P117)*(H117-Q117)*0.5*(1+TTUprater)^($B117-YearCurrent))","v":0},0,0]
[null,2030,{"$f":"MAX(TREND(C110:C111,B110:B111,B118),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B118),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B118),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B118),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B118),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B118),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C118*E118/G118,K118/G118),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D118*F118/H118,L118/H118),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B118),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B118),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B118)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M118*(I118*ValTimeTruck+(1-I118)*ValTimeAuto)-N118*(J118*ValTimeTruck+(1-J118)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M118)-N118)*ValTimeAuto)+O118-P118)*(H118-Q118)*0.5*(1+TTUprater)^($B118-YearCurrent))","v":0},0,0]
[null,2031,{"$f":"MAX(TREND(C110:C111,B110:B111,B119),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B119),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B119),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B119),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B119),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B119),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C119*E119/G119,K119/G119),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D119*F119/H119,L119/H119),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B119),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B119),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B119)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M119*(I119*ValTimeTruck+(1-I119)*ValTimeAuto)-N119*(J119*ValTimeTruck+(1-J119)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M119)-N119)*ValTimeAuto)+O119-P119)*(H119-Q119)*0.5*(1+TTUprater)^($B119-YearCurrent))","v":0},0,0]
[null,2032,{"$f":"MAX(TREND(C110:C111,B110:B111,B120),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B120),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B120),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B120),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B120),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B120),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C120*E120/G120,K120/G120),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D120*F120/H120,L120/H120),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B120),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B120),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B120)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M120*(I120*ValTimeTruck+(1-I120)*ValTimeAuto)-N120*(J120*ValTimeTruck+(1-J120)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M120)-N120)*ValTimeAuto)+O120-P120)*(H120-Q120)*0.5*(1+TTUprater)^($B120-YearCurrent))","v":0},0,0]
[null,2033,{"$f":"MAX(TREND(C110:C111,B110:B111,B121),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B121),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B121),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B121),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B121),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B121),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C121*E121/G121,K121/G121),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D121*F121/H121,L121/H121),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B121),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B121),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B121)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M121*(I121*ValTimeTruck+(1-I121)*ValTimeAuto)-N121*(J121*ValTimeTruck+(1-J121)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M121)-N121)*ValTimeAuto)+O121-P121)*(H121-Q121)*0.5*(1+TTUprater)^($B121-YearCurrent))","v":0},0,0]
[null,2034,{"$f":"MAX(TREND(C110:C111,B110:B111,B122),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B122),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B122),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B122),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B122),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B122),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C122*E122/G122,K122/G122),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D122*F122/H122,L122/H122),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B122),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B122),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B122)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M122*(I122*ValTimeTruck+(1-I122)*ValTimeAuto)-N122*(J122*ValTimeTruck+(1-J122)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M122)-N122)*ValTimeAuto)+O122-P122)*(H122-Q122)*0.5*(1+TTUprater)^($B122-YearCurrent))","v":0},0,0]
[null,2035,{"$f":"MAX(TREND(C110:C111,B110:B111,B123),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B123),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B123),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B123),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B123),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B123),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C123*E123/G123,K123/G123),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D123*F123/H123,L123/H123),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B123),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B123),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B123)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M123*(I123*ValTimeTruck+(1-I123)*ValTimeAuto)-N123*(J123*ValTimeTruck+(1-J123)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M123)-N123)*ValTimeAuto)+O123-P123)*(H123-Q123)*0.5*(1+TTUprater)^($B123-YearCurrent))","v":0},0,0]
[null,2036,{"$f":"MAX(TREND(C110:C111,B110:B111,B124),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B124),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B124),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B124),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B124),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B124),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C124*E124/G124,K124/G124),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D124*F124/H124,L124/H124),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B124),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B124),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B124)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M124*(I124*ValTimeTruck+(1-I124)*ValTimeAuto)-N124*(J124*ValTimeTruck+(1-J124)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M124)-N124)*ValTimeAuto)+O124-P124)*(H124-Q124)*0.5*(1+TTUprater)^($B124-YearCurrent))","v":0},0,0]
[null,2037,{"$f":"MAX(TREND(C110:C111,B110:B111,B125),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B125),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B125),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B125),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B125),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B125),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C125*E125/G125,K125/G125),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D125*F125/H125,L125/H125),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B125),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B125),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B125)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M125*(I125*ValTimeTruck+(1-I125)*ValTimeAuto)-N125*(J125*ValTimeTruck+(1-J125)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M125)-N125)*ValTimeAuto)+O125-P125)*(H125-Q125)*0.5*(1+TTUprater)^($B125-YearCurrent))","v":0},0,0]
[null,2038,{"$f":"MAX(TREND(C110:C111,B110:B111,B126),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B126),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B126),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B126),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B126),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B126),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C126*E126/G126,K126/G126),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D126*F126/H126,L126/H126),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B126),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B126),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B126)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M126*(I126*ValTimeTruck+(1-I126)*ValTimeAuto)-N126*(J126*ValTimeTruck+(1-J126)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M126)-N126)*ValTimeAuto)+O126-P126)*(H126-Q126)*0.5*(1+TTUprater)^($B126-YearCurrent))","v":0},0,0]
[null,2039,{"$f":"MAX(TREND(C110:C111,B110:B111,B127),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B127),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B127),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B127),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B127),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B127),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C127*E127/G127,K127/G127),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D127*F127/H127,L127/H127),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B127),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B127),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B127)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M127*(I127*ValTimeTruck+(1-I127)*ValTimeAuto)-N127*(J127*ValTimeTruck+(1-J127)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M127)-N127)*ValTimeAuto)+O127-P127)*(H127-Q127)*0.5*(1+TTUprater)^($B127-YearCurrent))","v":0},0,0]
[null,2040,{"$f":"MAX(TREND(C110:C111,B110:B111,B128),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B128),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B128),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B128),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B128),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B128),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C128*E128/G128,K128/G128),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D128*F128/H128,L128/H128),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B128),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B128),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B128)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M128*(I128*ValTimeTruck+(1-I128)*ValTimeAuto)-N128*(J128*ValTimeTruck+(1-J128)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M128)-N128)*ValTimeAuto)+O128-P128)*(H128-Q128)*0.5*(1+TTUprater)^($B128-YearCurrent))","v":0},0,0]
[null,2041,{"$f":"MAX(TREND(C110:C111,B110:B111,B129),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B129),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B129),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B129),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B129),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B129),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C129*E129/G129,K129/G129),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D129*F129/H129,L129/H129),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B129),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B129),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B129)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M129*(I129*ValTimeTruck+(1-I129)*ValTimeAuto)-N129*(J129*ValTimeTruck+(1-J129)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M129)-N129)*ValTimeAuto)+O129-P129)*(H129-Q129)*0.5*(1+TTUprater)^($B129-YearCurrent))","v":0},0,0]
[null,2042,{"$f":"MAX(TREND(C110:C111,B110:B111,B130),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B130),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B130),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B130),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B130),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B130),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C130*E130/G130,K130/G130),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D130*F130/H130,L130/H130),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B130),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B130),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B130)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M130*(I130*ValTimeTruck+(1-I130)*ValTimeAuto)-N130*(J130*ValTimeTruck+(1-J130)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M130)-N130)*ValTimeAuto)+O130-P130)*(H130-Q130)*0.5*(1+TTUprater)^($B130-YearCurrent))","v":0},0,0]
[null,2043,{"$f":"MAX(TREND(C110:C111,B110:B111,B131),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B131),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B131),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B131),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B131),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B131),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C131*E131/G131,K131/G131),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D131*F131/H131,L131/H131),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B131),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B131),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B131)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M131*(I131*ValTimeTruck+(1-I131)*ValTimeAuto)-N131*(J131*ValTimeTruck+(1-J131)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M131)-N131)*ValTimeAuto)+O131-P131)*(H131-Q131)*0.5*(1+TTUprater)^($B131-YearCurrent))","v":0},0,0]
[null,2044,{"$f":"MAX(TREND(C110:C111,B110:B111,B132),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B132),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B132),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B132),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B132),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B132),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C132*E132/G132,K132/G132),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D132*F132/H132,L132/H132),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B132),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B132),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B132)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M132*(I132*ValTimeTruck+(1-I132)*ValTimeAuto)-N132*(J132*ValTimeTruck+(1-J132)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M132)-N132)*ValTimeAuto)+O132-P132)*(H132-Q132)*0.5*(1+TTUprater)^($B132-YearCurrent))","v":0},0,0]
[null,2045,{"$f":"MAX(TREND(C110:C111,B110:B111,B133),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B133),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B133),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B133),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B133),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B133),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C133*E133/G133,K133/G133),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D133*F133/H133,L133/H133),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B133),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B133),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B133)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M133*(I133*ValTimeTruck+(1-I133)*ValTimeAuto)-N133*(J133*ValTimeTruck+(1-J133)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M133)-N133)*ValTimeAuto)+O133-P133)*(H133-Q133)*0.5*(1+TTUprater)^($B133-YearCurrent))","v":0},0,0]
[null,2046,{"$f":"MAX(TREND(C110:C111,B110:B111,B134),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B134),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B134),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B134),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B134),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B134),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C134*E134/G134,K134/G134),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D134*F134/H134,L134/H134),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B134),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B134),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B134)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M134*(I134*ValTimeTruck+(1-I134)*ValTimeAuto)-N134*(J134*ValTimeTruck+(1-J134)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M134)-N134)*ValTimeAuto)+O134-P134)*(H134-Q134)*0.5*(1+TTUprater)^($B134-YearCurrent))","v":0},0,0]
[null,2047,{"$f":"MAX(TREND(C110:C111,B110:B111,B135),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B135),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B135),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B135),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B135),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B135),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C135*E135/G135,K135/G135),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D135*F135/H135,L135/H135),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B135),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B135),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B135)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M135*(I135*ValTimeTruck+(1-I135)*ValTimeAuto)-N135*(J135*ValTimeTruck+(1-J135)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M135)-N135)*ValTimeAuto)+O135-P135)*(H135-Q135)*0.5*(1+TTUprater)^($B135-YearCurrent))","v":0},0,0]
[null,2048,{"$f":"MAX(TREND(C110:C111,B110:B111,B136),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B136),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B136),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B136),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B136),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B136),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C136*E136/G136,K136/G136),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D136*F136/H136,L136/H136),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B136),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B136),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B136)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M136*(I136*ValTimeTruck+(1-I136)*ValTimeAuto)-N136*(J136*ValTimeTruck+(1-J136)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M136)-N136)*ValTimeAuto)+O136-P136)*(H136-Q136)*0.5*(1+TTUprater)^($B136-YearCurrent))","v":0},0,0]
[null,2049,{"$f":"MAX(TREND(C110:C111,B110:B111,B137),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B137),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B137),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B137),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B137),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B137),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C137*E137/G137,K137/G137),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D137*F137/H137,L137/H137),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B137),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B137),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B137)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M137*(I137*ValTimeTruck+(1-I137)*ValTimeAuto)-N137*(J137*ValTimeTruck+(1-J137)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M137)-N137)*ValTimeAuto)+O137-P137)*(H137-Q137)*0.5*(1+TTUprater)^($B137-YearCurrent))","v":0},0,0]
[null,2050,{"$f":"MAX(TREND(C110:C111,B110:B111,B138),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B138),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B138),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B138),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B138),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B138),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C138*E138/G138,K138/G138),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D138*F138/H138,L138/H138),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B138),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B138),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B138)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M138*(I138*ValTimeTruck+(1-I138)*ValTimeAuto)-N138*(J138*ValTimeTruck+(1-J138)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M138)-N138)*ValTimeAuto)+O138-P138)*(H138-Q138)*0.5*(1+TTUprater)^($B138-YearCurrent))","v":0},0,0]
[null,2051,{"$f":"MAX(TREND(C110:C111,B110:B111,B139),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B139),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B139),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B139),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B139),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B139),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C139*E139/G139,K139/G139),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D139*F139/H139,L139/H139),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B139),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B139),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B139)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M139*(I139*ValTimeTruck+(1-I139)*ValTimeAuto)-N139*(J139*ValTimeTruck+(1-J139)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M139)-N139)*ValTimeAuto)+O139-P139)*(H139-Q139)*0.5*(1+TTUprater)^($B139-YearCurrent))","v":0},0,0]
[null,2052,{"$f":"MAX(TREND(C110:C111,B110:B111,B140),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B140),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B140),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B140),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B140),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B140),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C140*E140/G140,K140/G140),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D140*F140/H140,L140/H140),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B140),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B140),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B140)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M140*(I140*ValTimeTruck+(1-I140)*ValTimeAuto)-N140*(J140*ValTimeTruck+(1-J140)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M140)-N140)*ValTimeAuto)+O140-P140)*(H140-Q140)*0.5*(1+TTUprater)^($B140-YearCurrent))","v":0},0,0]
[null,2053,{"$f":"MAX(TREND(C110:C111,B110:B111,B141),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B141),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B141),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B141),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B141),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B141),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C141*E141/G141,K141/G141),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D141*F141/H141,L141/H141),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B141),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B141),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B141)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M141*(I141*ValTimeTruck+(1-I141)*ValTimeAuto)-N141*(J141*ValTimeTruck+(1-J141)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M141)-N141)*ValTimeAuto)+O141-P141)*(H141-Q141)*0.5*(1+TTUprater)^($B141-YearCurrent))","v":0},0,0]
[null,2054,{"$f":"MAX(TREND(C110:C111,B110:B111,B142),0)","v":0},{"$f":"MAX(TREND(D110:D111,B110:B111,B142),0)","v":0},null,null,{"$f":"MAX(TREND(G110:G111,$B110:$B111,$B142),0)","v":0},{"$f":"MAX(TREND(H110:H111,$B110:$B111,$B142),0)","v":0},null,null,{"$f":"MAX(TREND(K110:K111,B110:B111,B142),0)","v":0},{"$f":"MAX(TREND(L110:L111,B110:B111,B142),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,C142*E142/G142,K142/G142),0)","v":0},{"$f":"IFERROR(IF(B104=Hwy,D142*F142/H142,L142/H142),0)","v":0},{"$f":"MAX(TREND(O110:O111,$B110:$B111,$B142),0)","v":0},{"$f":"MAX(TREND(P110:P111,$B110:$B111,$B142),0)","v":0},{"$f":"TREND(Q110:Q111,$B110:$B111,$B142)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B104=Hwy,M142*(I142*ValTimeTruck+(1-I142)*ValTimeAuto)-N142*(J142*ValTimeTruck+(1-J142)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B104,$O$197:$O$200,0),6)),M142)-N142)*ValTimeAuto)+O142-P142)*(H142-Q142)*0.5*(1+TTUprater)^($B142-YearCurrent))","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T113:T142)","v":0}]
[]
[]
[4,{"$f":"PARAMETERS!$J$12","v":"Highway"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B147=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B147=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1NB,,3))*AnnualFactor","v":76650},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1B,,3))*AnnualFactor","v":22995},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,8),INDEX(ModelData1NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,3)),0),0)","v":1.48},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,8),INDEX(ModelData1B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,3)),0),0)","v":1.48},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1NB,,1))*AnnualFactor","v":704450},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1B,,1))*AnnualFactor","v":775990},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,9),INDEX(ModelData1NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,3)),0),0)","v":0.38},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,9),INDEX(ModelData1B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,3)),0),0)","v":0.38},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B147=Hwy,C153*E153/G153,K153/G153),0)","v":0.16103626943005181},{"$f":"IFERROR(IF(B147=Hwy,D153*F153/H153,L153/H153),0)","v":4.3857008466603946E-2},{"$f":"IFERROR(IF(E153=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1NB,,1)))),0)","v":0},{"$f":"IFERROR(IF(F153=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData1B,,1)))),0)","v":0},{"$f":"IFERROR($H153-SUMIF('Consumer Surplus'!$C$197:$C$200,B147,'Consumer Surplus'!$G$197:$G$200),0)","v":704450},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M153*(I153*ValTimeTruck+(1-I153)*ValTimeAuto)-N153*(J153*ValTimeTruck+(1-J153)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M153)-N153)*ValTimeAuto)+O153-P153)*(H153-Q153)*0.5*(1+TTUprater)^($B153-YearCurrent))","v":97226.084211512047},{"$f":"SUM(R153:R153)","v":97226.084211512047},{"$f":"S153/(1+DiscRate)^(B153-YearCurrent)","v":97226.084211512047}]
[null,{"$f":"YearLast","v":2054},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20NB,,3))*AnnualFactor","v":739490},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20B,,3))*AnnualFactor","v":242725},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,8),INDEX(ModelData20NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,3)),0),0)","v":1.48},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,8),INDEX(ModelData20B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,3)),0),0)","v":1.48},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20NB,,1))*AnnualFactor","v":6785715},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20B,,1))*AnnualFactor","v":7796400},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,9),INDEX(ModelData20NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,3)),0),0)","v":0.38},{"$f":"IFERROR(IF(B147=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,9),INDEX(ModelData20B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,3)),0),0)","v":0.38},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B147,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B147=Hwy,C154*E154/G154,K154/G154),0)","v":0.16128664407509008},{"$f":"IFERROR(IF(B147=Hwy,D154*F154/H154,L154/H154),0)","v":4.6076779026217228E-2},{"$f":"IFERROR(IF(E154=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20NB,,1)))),0)","v":0},{"$f":"IFERROR(IF(F154=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B147),INDEX(ModelData20B,,1)))),0)","v":0},{"$f":"IFERROR($H154-SUMIF('Consumer Surplus'!$C$197:$C$200,B147,'Consumer Surplus'!$K$197:$K$200),0)","v":6785715},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M154*(I154*ValTimeTruck+(1-I154)*ValTimeAuto)-N154*(J154*ValTimeTruck+(1-J154)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),9)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),9)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),9)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),8)),M154)-N154)*ValTimeAuto)+O154-P154)*(H154-Q154)*0.5*(1+TTUprater)^($B154-YearCurrent))","v":1350481.3547353589},{"$f":"SUM(R154:R154)","v":1350481.3547353589},{"$f":"S154/(1+DiscRate)^(B154-YearCurrent)","v":135344.3563980707}]
[]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C153:C154,B153:B154,B156),0)","v":174126.47058823705},{"$f":"MAX(TREND(D153:D154,B153:B154,B156),0)","v":55308.235294118524},{"$f":"MAX(TREND(E153:E154,B153:B154,B156),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B156),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B156),0)","v":1598753.6764706373},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B156),0)","v":1808403.2352941036},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B156),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B156),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B156),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B156),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C156*E156/G156,K156/G156),0)","v":0.1611925465838476},{"$f":"IFERROR(IF(B147=Hwy,D156*F156/H156,L156/H156),0)","v":4.526434516247866E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B156),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B156),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B156)","v":1598753.6764706373},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M156*(I156*ValTimeTruck+(1-I156)*ValTimeAuto)-N156*(J156*ValTimeTruck+(1-J156)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M156)-N156)*ValTimeAuto)+O156-P156)*(H156-Q156)*0.5*(1+TTUprater)^($B156-YearCurrent))","v":281881.2282924137},{"$f":"SUM(R156:R156)","v":281881.2282924137},{"$f":"S156/(1+DiscRate)^(B156-YearCurrent)","v":200977.42002837177}]
[null,{"$f":"B156+1","v":2026},{"$f":"MAX(TREND(C153:C154,B153:B154,B157),0)","v":193621.76470588148},{"$f":"MAX(TREND(D153:D154,B153:B154,B157),0)","v":61770.882352940738},{"$f":"MAX(TREND(E153:E154,B153:B154,B157),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B157),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B157),0)","v":1777614.4117647409},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B157),0)","v":2014885.8823529482},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B157),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B157),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B157),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B157),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C157*E157/G157,K157/G157),0)","v":0.16120493278416867},{"$f":"IFERROR(IF(B147=Hwy,D157*F157/H157,L157/H157),0)","v":4.5372746259749741E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B157),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B157),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B157)","v":1777614.4117647409},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M157*(I157*ValTimeTruck+(1-I157)*ValTimeAuto)-N157*(J157*ValTimeTruck+(1-J157)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M157)-N157)*ValTimeAuto)+O157-P157)*(H157-Q157)*0.5*(1+TTUprater)^($B157-YearCurrent))","v":318755.64221544197},318755.64221544197,212400.34348789824]
[null,{"$f":"B157+1","v":2027},{"$f":"MAX(TREND(C153:C154,B153:B154,B158),0)","v":213117.05882353336},{"$f":"MAX(TREND(D153:D154,B153:B154,B158),0)","v":68233.529411764815},{"$f":"MAX(TREND(E153:E154,B153:B154,B158),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B158),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B158),0)","v":1956475.1470588446},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B158),0)","v":2221368.5294117332},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B158),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B158),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B158),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B158),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C158*E158/G158,K158/G158),0)","v":0.1612150542944478},{"$f":"IFERROR(IF(B147=Hwy,D158*F158/H158,L158/H158),0)","v":4.546099496428678E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B158),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B158),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B158)","v":1956475.1470588446},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M158*(I158*ValTimeTruck+(1-I158)*ValTimeAuto)-N158*(J158*ValTimeTruck+(1-J158)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M158)-N158)*ValTimeAuto)+O158-P158)*(H158-Q158)*0.5*(1+TTUprater)^($B158-YearCurrent))","v":355623.49287710804},355623.49287710804,221464.43839731577]
[null,2028,{"$f":"MAX(TREND(C153:C154,B153:B154,B159),0)","v":232612.35294117779},{"$f":"MAX(TREND(D153:D154,B153:B154,B159),0)","v":74696.176470588893},{"$f":"MAX(TREND(E153:E154,B153:B154,B159),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B159),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B159),0)","v":2135335.8823529482},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B159),0)","v":2427851.1764705777},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B159),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B159),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B159),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B159),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C159*E159/G159,K159/G159),0)","v":0.16122348020190275},{"$f":"IFERROR(IF(B147=Hwy,D159*F159/H159,L159/H159),0)","v":4.5534233007305289E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B159),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B159),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B159)","v":2135335.8823529482},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M159*(I159*ValTimeTruck+(1-I159)*ValTimeAuto)-N159*(J159*ValTimeTruck+(1-J159)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M159)-N159)*ValTimeAuto)+O159-P159)*(H159-Q159)*0.5*(1+TTUprater)^($B159-YearCurrent))","v":392486.4586164091},392486.4586164091,228430.69233323928]
[null,2029,{"$f":"MAX(TREND(C153:C154,B153:B154,B160),0)","v":252107.64705882221},{"$f":"MAX(TREND(D153:D154,B153:B154,B160),0)","v":81158.82352941297},{"$f":"MAX(TREND(E153:E154,B153:B154,B160),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B160),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B160),0)","v":2314196.6176471114},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B160),0)","v":2634333.8235294223},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B160),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B160),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B160),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B160),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C160*E160/G160,K160/G160),0)","v":0.16123060365822095},{"$f":"IFERROR(IF(B147=Hwy,D160*F160/H160,L160/H160),0)","v":4.5595990056645018E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B160),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B160),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B160)","v":2314196.6176471114},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M160*(I160*ValTimeTruck+(1-I160)*ValTimeAuto)-N160*(J160*ValTimeTruck+(1-J160)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M160)-N160)*ValTimeAuto)+O160-P160)*(H160-Q160)*0.5*(1+TTUprater)^($B160-YearCurrent))","v":429345.69049539109},429345.69049539109,233535.60829353333]
[null,2030,{"$f":"MAX(TREND(C153:C154,B153:B154,B161),0)","v":271602.94117647409},{"$f":"MAX(TREND(D153:D154,B153:B154,B161),0)","v":87621.470588235185},{"$f":"MAX(TREND(E153:E154,B153:B154,B161),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B161),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B161),0)","v":2493057.352941215},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B161),0)","v":2840816.4705882072},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B161),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B161),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B161),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B161),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C161*E161/G161,K161/G161),0)","v":0.1612367049907415},{"$f":"IFERROR(IF(B147=Hwy,D161*F161/H161,L161/H161),0)","v":4.5648769574944466E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B161),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B161),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B161)","v":2493057.352941215},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M161*(I161*ValTimeTruck+(1-I161)*ValTimeAuto)-N161*(J161*ValTimeTruck+(1-J161)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M161)-N161)*ValTimeAuto)+O161-P161)*(H161-Q161)*0.5*(1+TTUprater)^($B161-YearCurrent))","v":466202.00428082544},466202.00428082544,236993.45886794428]
[null,2031,{"$f":"MAX(TREND(C153:C154,B153:B154,B162),0)","v":291098.23529411852},{"$f":"MAX(TREND(D153:D154,B153:B154,B162),0)","v":94084.117647059262},{"$f":"MAX(TREND(E153:E154,B153:B154,B162),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B162),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B162),0)","v":2671918.0882353187},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B162),0)","v":3047299.1176470518},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B162),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B162),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B162),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B162),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C162*E162/G162,K162/G162),0)","v":0.16124198946526694},{"$f":"IFERROR(IF(B147=Hwy,D162*F162/H162,L162/H162),0)","v":4.5694396494021974E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B162),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B162),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B162)","v":2671918.0882353187},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M162*(I162*ValTimeTruck+(1-I162)*ValTimeAuto)-N162*(J162*ValTimeTruck+(1-J162)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M162)-N162)*ValTimeAuto)+O162-P162)*(H162-Q162)*0.5*(1+TTUprater)^($B162-YearCurrent))","v":503055.99424009776},503055.99424009776,238998.27904306573]
[null,2032,{"$f":"MAX(TREND(C153:C154,B153:B154,B163),0)","v":310593.52941176295},{"$f":"MAX(TREND(D153:D154,B153:B154,B163),0)","v":100546.76470588334},{"$f":"MAX(TREND(E153:E154,B153:B154,B163),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B163),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B163),0)","v":2850778.8235294223},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B163),0)","v":3253781.7647058964},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B163),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B163),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B163),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B163),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C163*E163/G163,K163/G163),0)","v":0.16124661083328162},{"$f":"IFERROR(IF(B147=Hwy,D163*F163/H163,L163/H163),0)","v":4.5734232510261166E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B163),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B163),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B163)","v":2850778.8235294223},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M163*(I163*ValTimeTruck+(1-I163)*ValTimeAuto)-N163*(J163*ValTimeTruck+(1-J163)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M163)-N163)*ValTimeAuto)+O163-P163)*(H163-Q163)*0.5*(1+TTUprater)^($B163-YearCurrent))","v":539908.10353860224},539908.10353860224,239725.65486212453]
[null,2033,{"$f":"MAX(TREND(C153:C154,B153:B154,B164),0)","v":330088.82352941483},{"$f":"MAX(TREND(D153:D154,B153:B154,B164),0)","v":107009.41176470555},{"$f":"MAX(TREND(E153:E154,B153:B154,B164),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B164),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B164),0)","v":3029639.5588235259},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B164),0)","v":3460264.4117646813},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B164),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B164),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B164),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B164),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C164*E164/G164,K164/G164),0)","v":0.16125068653818384},{"$f":"IFERROR(IF(B147=Hwy,D164*F164/H164,L164/H164),0)","v":4.5769314296706005E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B164),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B164),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B164)","v":3029639.5588235259},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M164*(I164*ValTimeTruck+(1-I164)*ValTimeAuto)-N164*(J164*ValTimeTruck+(1-J164)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M164)-N164)*ValTimeAuto)+O164-P164)*(H164-Q164)*0.5*(1+TTUprater)^($B164-YearCurrent))","v":576758.66939370113},576758.66939370113,239334.34280988478]
[null,2034,{"$f":"MAX(TREND(C153:C154,B153:B154,B165),0)","v":349584.11764705926},{"$f":"MAX(TREND(D153:D154,B153:B154,B165),0)","v":113472.05882352963},{"$f":"MAX(TREND(E153:E154,B153:B154,B165),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B165),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B165),0)","v":3208500.2941176891},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B165),0)","v":3666747.0588235259},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B165),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B165),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B165),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B165),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C165*E165/G165,K165/G165),0)","v":0.16125430783540698},{"$f":"IFERROR(IF(B147=Hwy,D165*F165/H165,L165/H165),0)","v":4.5800445016981044E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B165),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B165),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B165)","v":3208500.2941176891},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M165*(I165*ValTimeTruck+(1-I165)*ValTimeAuto)-N165*(J165*ValTimeTruck+(1-J165)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M165)-N165)*ValTimeAuto)+O165-P165)*(H165-Q165)*0.5*(1+TTUprater)^($B165-YearCurrent))","v":613607.95295006945},613607.95295006945,237967.74337938442]
[null,2035,{"$f":"MAX(TREND(C153:C154,B153:B154,B166),0)","v":369079.41176470369},{"$f":"MAX(TREND(D153:D154,B153:B154,B166),0)","v":119934.70588235371},{"$f":"MAX(TREND(E153:E154,B153:B154,B166),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B166),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B166),0)","v":3387361.0294117928},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B166),0)","v":3873229.7058823705},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B166),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B166),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B166),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B166),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C166*E166/G166,K166/G166),0)","v":0.16125754670638526},{"$f":"IFERROR(IF(B147=Hwy,D166*F166/H166,L166/H166),0)","v":4.5828256567459633E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B166),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B166),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B166)","v":3387361.0294117928},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M166*(I166*ValTimeTruck+(1-I166)*ValTimeAuto)-N166*(J166*ValTimeTruck+(1-J166)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M166)-N166)*ValTimeAuto)+O166-P166)*(H166-Q166)*0.5*(1+TTUprater)^($B166-YearCurrent))","v":650456.15958571038},650456.15958571038,235755.24599369621]
[null,2036,{"$f":"MAX(TREND(C153:C154,B153:B154,B167),0)","v":388574.70588235557},{"$f":"MAX(TREND(D153:D154,B153:B154,B167),0)","v":126397.35294117779},{"$f":"MAX(TREND(E153:E154,B153:B154,B167),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B167),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B167),0)","v":3566221.7647058964},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B167),0)","v":4079712.3529411554},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B167),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B167),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B167),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B167),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C167*E167/G167,K167/G167),0)","v":0.16126046069188116},{"$f":"IFERROR(IF(B147=Hwy,D167*F167/H167,L167/H167),0)","v":4.5853252918206737E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B167),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B167),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B167)","v":3566221.7647058964},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M167*(I167*ValTimeTruck+(1-I167)*ValTimeAuto)-N167*(J167*ValTimeTruck+(1-J167)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M167)-N167)*ValTimeAuto)+O167-P167)*(H167-Q167)*0.5*(1+TTUprater)^($B167-YearCurrent))","v":687303.45304298436},687303.45304298436,232813.45873072819]
[null,2037,{"$f":"MAX(TREND(C153:C154,B153:B154,B168),0)","v":408070},{"$f":"MAX(TREND(D153:D154,B153:B154,B168),0)","v":132860},{"$f":"MAX(TREND(E153:E154,B153:B154,B168),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B168),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B168),0)","v":3745082.5},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B168),0)","v":4286195},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B168),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B168),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B168),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B168),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C168*E168/G168,K168/G168),0)","v":0.16126309634033428},{"$f":"IFERROR(IF(B147=Hwy,D168*F168/H168,L168/H168),0)","v":4.5875840926509405E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B168),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B168),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B168)","v":3745082.5},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M168*(I168*ValTimeTruck+(1-I168)*ValTimeAuto)-N168*(J168*ValTimeTruck+(1-J168)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M168)-N168)*ValTimeAuto)+O168-P168)*(H168-Q168)*0.5*(1+TTUprater)^($B168-YearCurrent))","v":724149.96547082404},724149.96547082404,229247.33392353254]
[null,2038,{"$f":"MAX(TREND(C153:C154,B153:B154,B169),0)","v":427565.29411764443},{"$f":"MAX(TREND(D153:D154,B153:B154,B169),0)","v":139322.64705882408},{"$f":"MAX(TREND(E153:E154,B153:B154,B169),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B169),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B169),0)","v":3923943.2352941632},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B169),0)","v":4492677.6470588446},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B169),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B169),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B169),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B169),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C169*E169/G169,K169/G169),0)","v":0.16126549171312754},{"$f":"IFERROR(IF(B147=Hwy,D169*F169/H169,L169/H169),0)","v":4.5896352653310872E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B169),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B169),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B169)","v":3923943.2352941632},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M169*(I169*ValTimeTruck+(1-I169)*ValTimeAuto)-N169*(J169*ValTimeTruck+(1-J169)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M169)-N169)*ValTimeAuto)+O169-P169)*(H169-Q169)*0.5*(1+TTUprater)^($B169-YearCurrent))","v":760995.8046933196},760995.8046933196,225151.19908087165]
[null,2039,{"$f":"MAX(TREND(C153:C154,B153:B154,B170),0)","v":447060.58823529631},{"$f":"MAX(TREND(D153:D154,B153:B154,B170),0)","v":145785.29411764815},{"$f":"MAX(TREND(E153:E154,B153:B154,B170),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B170),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B170),0)","v":4102803.9705882668},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B170),0)","v":4699160.2941176295},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B170),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B170),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B170),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B170),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C170*E170/G170,K170/G170),0)","v":0.1612676782345441},{"$f":"IFERROR(IF(B147=Hwy,D170*F170/H170,L170/H170),0)","v":4.5915061796084865E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B170),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B170),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B170)","v":4102803.9705882668},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M170*(I170*ValTimeTruck+(1-I170)*ValTimeAuto)-N170*(J170*ValTimeTruck+(1-J170)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M170)-N170)*ValTimeAuto)+O170-P170)*(H170-Q170)*0.5*(1+TTUprater)^($B170-YearCurrent))","v":797841.05956079694},797841.05956079694,220609.70138675786]
[null,2040,{"$f":"MAX(TREND(C153:C154,B153:B154,B171),0)","v":466555.88235294074},{"$f":"MAX(TREND(D153:D154,B153:B154,B171),0)","v":152247.94117647037},{"$f":"MAX(TREND(E153:E154,B153:B154,B171),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B171),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B171),0)","v":4281664.7058823705},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B171),0)","v":4905642.9411764741},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B171),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B171),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B171),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B171),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C171*E171/G171,K171/G171),0)","v":0.16126968207802547},{"$f":"IFERROR(IF(B147=Hwy,D171*F171/H171,L171/H171),0)","v":4.5932195971673813E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B171),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B171),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B171)","v":4281664.7058823705},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M171*(I171*ValTimeTruck+(1-I171)*ValTimeAuto)-N171*(J171*ValTimeTruck+(1-J171)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M171)-N171)*ValTimeAuto)+O171-P171)*(H171-Q171)*0.5*(1+TTUprater)^($B171-YearCurrent))","v":834685.8039471464},834685.8039471464,215698.6731189139]
[null,2041,{"$f":"MAX(TREND(C153:C154,B153:B154,B172),0)","v":486051.17647059262},{"$f":"MAX(TREND(D153:D154,B153:B154,B172),0)","v":158710.58823529445},{"$f":"MAX(TREND(E153:E154,B153:B154,B172),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B172),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B172),0)","v":4460525.4411764741},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B172),0)","v":5112125.5882352591},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B172),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B172),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B172),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B172),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C172*E172/G172,K172/G172),0)","v":0.16127152521895385},{"$f":"IFERROR(IF(B147=Hwy,D172*F172/H172,L172/H172),0)","v":4.5947946022453258E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B172),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B172),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B172)","v":4460525.4411764741},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M172*(I172*ValTimeTruck+(1-I172)*ValTimeAuto)-N172*(J172*ValTimeTruck+(1-J172)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M172)-N172)*ValTimeAuto)+O172-P172)*(H172-Q172)*0.5*(1+TTUprater)^($B172-YearCurrent))","v":871530.09977758105},871530.09977758105,210485.92458578877]
[null,2042,{"$f":"MAX(TREND(C153:C154,B153:B154,B173),0)","v":505546.47058823705},{"$f":"MAX(TREND(D153:D154,B153:B154,B173),0)","v":165173.23529411852},{"$f":"MAX(TREND(E153:E154,B153:B154,B173),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B173),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B173),0)","v":4639386.1764706373},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B173),0)","v":5318608.2352941036},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B173),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B173),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B173),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B173),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C173*E173/G173,K173/G173),0)","v":0.16127322624386112},{"$f":"IFERROR(IF(B147=Hwy,D173*F173/H173,L173/H173),0)","v":4.5962473154742084E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B173),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B173),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B173)","v":4639386.1764706373},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M173*(I173*ValTimeTruck+(1-I173)*ValTimeAuto)-N173*(J173*ValTimeTruck+(1-J173)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M173)-N173)*ValTimeAuto)+O173-P173)*(H173-Q173)*0.5*(1+TTUprater)^($B173-YearCurrent))","v":908373.99935080402},908373.99935080402,205031.97056011928]
[null,2043,{"$f":"MAX(TREND(C153:C154,B153:B154,B174),0)","v":525041.76470588148},{"$f":"MAX(TREND(D153:D154,B153:B154,B174),0)","v":171635.88235294074},{"$f":"MAX(TREND(E153:E154,B153:B154,B174),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B174),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B174),0)","v":4818246.9117647409},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B174),0)","v":5525090.8823529482},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B174),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B174),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B174),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B174),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C174*E174/G174,K174/G174),0)","v":0.16127480097944924},{"$f":"IFERROR(IF(B147=Hwy,D174*F174/H174,L174/H174),0)","v":4.5975914476572975E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B174),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B174),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B174)","v":4818246.9117647409},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M174*(I174*ValTimeTruck+(1-I174)*ValTimeAuto)-N174*(J174*ValTimeTruck+(1-J174)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M174)-N174)*ValTimeAuto)+O174-P174)*(H174-Q174)*0.5*(1+TTUprater)^($B174-YearCurrent))","v":945217.54713958816},945217.54713958816,199390.69565230224]
[null,2044,{"$f":"MAX(TREND(C153:C154,B153:B154,B175),0)","v":544537.05882353336},{"$f":"MAX(TREND(D153:D154,B153:B154,B175),0)","v":178098.52941176482},{"$f":"MAX(TREND(E153:E154,B153:B154,B175),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B175),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B175),0)","v":4997107.6470588446},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B175),0)","v":5731573.5294117332},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B175),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B175),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B175),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B175),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C175*E175/G175,K175/G175),0)","v":0.16127626298648337},{"$f":"IFERROR(IF(B147=Hwy,D175*F175/H175,L175/H175),0)","v":4.5988387338453174E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B175),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B175),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B175)","v":4997107.6470588446},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M175*(I175*ValTimeTruck+(1-I175)*ValTimeAuto)-N175*(J175*ValTimeTruck+(1-J175)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M175)-N175)*ValTimeAuto)+O175-P175)*(H175-Q175)*0.5*(1+TTUprater)^($B175-YearCurrent))","v":982060.78120145388},982060.78120145388,193609.9635981411]
[null,2045,{"$f":"MAX(TREND(C153:C154,B153:B154,B176),0)","v":564032.35294117779},{"$f":"MAX(TREND(D153:D154,B153:B154,B176),0)","v":184561.17647058889},{"$f":"MAX(TREND(E153:E154,B153:B154,B176),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B176),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B176),0)","v":5175968.3823529482},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B176),0)","v":5938056.1764705777},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B176),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B176),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B176),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B176),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C176*E176/G176,K176/G176),0)","v":0.1612776239513011},{"$f":"IFERROR(IF(B147=Hwy,D176*F176/H176,L176/H176),0)","v":4.5999992768479492E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B176),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B176),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B176)","v":5175968.3823529482},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M176*(I176*ValTimeTruck+(1-I176)*ValTimeAuto)-N176*(J176*ValTimeTruck+(1-J176)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M176)-N176)*ValTimeAuto)+O176-P176)*(H176-Q176)*0.5*(1+TTUprater)^($B176-YearCurrent))","v":1018903.7342956588},1018903.7342956588,187732.17501831366]
[null,2046,{"$f":"MAX(TREND(C153:C154,B153:B154,B177),0)","v":583527.64705882221},{"$f":"MAX(TREND(D153:D154,B153:B154,B177),0)","v":191023.82352941297},{"$f":"MAX(TREND(E153:E154,B153:B154,B177),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B177),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B177),0)","v":5354829.1176471114},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B177),0)","v":6144538.8235294223},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B177),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B177),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B177),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B177),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C177*E177/G177,K177/G177),0)","v":0.16127889399886736},{"$f":"IFERROR(IF(B147=Hwy,D177*F177/H177,L177/H177),0)","v":4.601081821485499E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B177),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B177),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B177)","v":5354829.1176471114},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M177*(I177*ValTimeTruck+(1-I177)*ValTimeAuto)-N177*(J177*ValTimeTruck+(1-J177)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M177)-N177)*ValTimeAuto)+O177-P177)*(H177-Q177)*0.5*(1+TTUprater)^($B177-YearCurrent))","v":1055746.4347736929},1055746.4347736929,181794.77783092493]
[null,2047,{"$f":"MAX(TREND(C153:C154,B153:B154,B178),0)","v":603022.94117647409},{"$f":"MAX(TREND(D153:D154,B153:B154,B178),0)","v":197486.47058823518},{"$f":"MAX(TREND(E153:E154,B153:B154,B178),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B178),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B178),0)","v":5533689.852941215},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B178),0)","v":6351021.4705882072},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B178),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B178),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B178),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B178),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C178*E178/G178,K178/G178),0)","v":0.16128008194510976},{"$f":"IFERROR(IF(B147=Hwy,D178*F178/H178,L178/H178),0)","v":4.602093975341548E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B178),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B178),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B178)","v":5533689.852941215},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M178*(I178*ValTimeTruck+(1-I178)*ValTimeAuto)-N178*(J178*ValTimeTruck+(1-J178)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M178)-N178)*ValTimeAuto)+O178-P178)*(H178-Q178)*0.5*(1+TTUprater)^($B178-YearCurrent))","v":1092588.9072969768},1092588.9072969768,175830.73415965622]
[null,2048,{"$f":"MAX(TREND(C153:C154,B153:B154,B179),0)","v":622518.23529411852},{"$f":"MAX(TREND(D153:D154,B153:B154,B179),0)","v":203949.11764705926},{"$f":"MAX(TREND(E153:E154,B153:B154,B179),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B179),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B179),0)","v":5712550.5882353187},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B179),0)","v":6557504.1176470518},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B179),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B179),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B179),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B179),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C179*E179/G179,K179/G179),0)","v":0.16128119550183367},{"$f":"IFERROR(IF(B147=Hwy,D179*F179/H179,L179/H179),0)","v":4.6030423878095091E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B179),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B179),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B179)","v":5712550.5882353187},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M179*(I179*ValTimeTruck+(1-I179)*ValTimeAuto)-N179*(J179*ValTimeTruck+(1-J179)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M179)-N179)*ValTimeAuto)+O179-P179)*(H179-Q179)*0.5*(1+TTUprater)^($B179-YearCurrent))","v":1129431.1734179792},1129431.1734179792,169868.94726980245]
[null,2049,{"$f":"MAX(TREND(C153:C154,B153:B154,B180),0)","v":642013.52941176295},{"$f":"MAX(TREND(D153:D154,B153:B154,B180),0)","v":210411.76470588334},{"$f":"MAX(TREND(E153:E154,B153:B154,B180),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B180),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B180),0)","v":5891411.3235294223},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B180),0)","v":6763986.7647058964},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B180),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B180),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B180),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B180),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C180*E180/G180,K180/G180),0)","v":0.16128224144434308},{"$f":"IFERROR(IF(B147=Hwy,D180*F180/H180,L180/H180),0)","v":4.6039328963448631E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B180),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B180),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B180)","v":5891411.3235294223},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M180*(I180*ValTimeTruck+(1-I180)*ValTimeAuto)-N180*(J180*ValTimeTruck+(1-J180)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M180)-N180)*ValTimeAuto)+O180-P180)*(H180-Q180)*0.5*(1+TTUprater)^($B180-YearCurrent))","v":1166273.252055147},1166273.252055147,163934.65178258243]
[null,2050,{"$f":"MAX(TREND(C153:C154,B153:B154,B181),0)","v":661508.82352941483},{"$f":"MAX(TREND(D153:D154,B153:B154,B181),0)","v":216874.41176470555},{"$f":"MAX(TREND(E153:E154,B153:B154,B181),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B181),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B181),0)","v":6070272.0588235259},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B181),0)","v":6970469.4117646813},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B181),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B181),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B181),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B181),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C181*E181/G181,K181/G181),0)","v":0.16128322574940396},{"$f":"IFERROR(IF(B147=Hwy,D181*F181/H181,L181/H181),0)","v":4.6047706467232698E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B181),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B181),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B181)","v":6070272.0588235259},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M181*(I181*ValTimeTruck+(1-I181)*ValTimeAuto)-N181*(J181*ValTimeTruck+(1-J181)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M181)-N181)*ValTimeAuto)+O181-P181)*(H181-Q181)*0.5*(1+TTUprater)^($B181-YearCurrent))","v":1203115.1598834312},1203115.1598834312,158049.77015886974]
[null,2051,{"$f":"MAX(TREND(C153:C154,B153:B154,B182),0)","v":681004.11764705926},{"$f":"MAX(TREND(D153:D154,B153:B154,B182),0)","v":223337.05882352963},{"$f":"MAX(TREND(E153:E154,B153:B154,B182),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B182),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B182),0)","v":6249132.7941176891},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B182),0)","v":7176952.0588235259},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B182),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B182),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B182),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B182),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C182*E182/G182,K182/G182),0)","v":0.1612841537095149},{"$f":"IFERROR(IF(B147=Hwy,D182*F182/H182,L182/H182),0)","v":4.6055601925395484E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B182),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B182),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B182)","v":6249132.7941176891},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M182*(I182*ValTimeTruck+(1-I182)*ValTimeAuto)-N182*(J182*ValTimeTruck+(1-J182)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M182)-N182)*ValTimeAuto)+O182-P182)*(H182-Q182)*0.5*(1+TTUprater)^($B182-YearCurrent))","v":1239956.9116573585},1239956.9116573585,152233.23820592108]
[null,2052,{"$f":"MAX(TREND(C153:C154,B153:B154,B183),0)","v":700499.41176470369},{"$f":"MAX(TREND(D153:D154,B153:B154,B183),0)","v":229799.70588235371},{"$f":"MAX(TREND(E153:E154,B153:B154,B183),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B183),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B183),0)","v":6427993.5294117928},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B183),0)","v":7383434.7058823705},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B183),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B183),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B183),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B183),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C183*E183/G183,K183/G183),0)","v":0.161285030028123},{"$f":"IFERROR(IF(B147=Hwy,D183*F183/H183,L183/H183),0)","v":4.6063055780113223E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B183),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B183),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B183)","v":6427993.5294117928},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M183*(I183*ValTimeTruck+(1-I183)*ValTimeAuto)-N183*(J183*ValTimeTruck+(1-J183)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M183)-N183)*ValTimeAuto)+O183-P183)*(H183-Q183)*0.5*(1+TTUprater)^($B183-YearCurrent))","v":1276798.5204797988},1276798.5204797988,146501.30214226278]
[null,2053,{"$f":"MAX(TREND(C153:C154,B153:B154,B184),0)","v":719994.70588235557},{"$f":"MAX(TREND(D153:D154,B153:B154,B184),0)","v":236262.35294117779},{"$f":"MAX(TREND(E153:E154,B153:B154,B184),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B184),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B184),0)","v":6606854.2647058964},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B184),0)","v":7589917.3529411554},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B184),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B184),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B184),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B184),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C184*E184/G184,K184/G184),0)","v":0.1612858588993443},{"$f":"IFERROR(IF(B147=Hwy,D184*F184/H184,L184/H184),0)","v":4.6070104072667373E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B184),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B184),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B184)","v":6606854.2647058964},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M184*(I184*ValTimeTruck+(1-I184)*ValTimeAuto)-N184*(J184*ValTimeTruck+(1-J184)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M184)-N184)*ValTimeAuto)+O184-P184)*(H184-Q184)*0.5*(1+TTUprater)^($B184-YearCurrent))","v":1313639.998026419},1313639.998026419,140867.78955489048]
[null,2054,{"$f":"MAX(TREND(C153:C154,B153:B154,B185),0)","v":739490},{"$f":"MAX(TREND(D153:D154,B153:B154,B185),0)","v":242725},{"$f":"MAX(TREND(E153:E154,B153:B154,B185),0)","v":1.48},{"$f":"MAX(TREND(F153:F154,B153:B154,B185),0)","v":1.48},{"$f":"MAX(TREND(G153:G154,$B153:$B154,$B185),0)","v":6785715},{"$f":"MAX(TREND(H153:H154,$B153:$B154,$B185),0)","v":7796400},{"$f":"MIN(MAX(TREND(I153:I154,B153:B154,B185),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(J153:J154,B153:B154,B185),0),1)","v":0.38},{"$f":"MAX(TREND(K153:K154,B153:B154,B185),0)","v":0},{"$f":"MAX(TREND(L153:L154,B153:B154,B185),0)","v":0},{"$f":"IFERROR(IF(B147=Hwy,C185*E185/G185,K185/G185),0)","v":0.16128664407509008},{"$f":"IFERROR(IF(B147=Hwy,D185*F185/H185,L185/H185),0)","v":4.6076779026217228E-2},{"$f":"MAX(TREND(O153:O154,$B153:$B154,$B185),0)","v":0},{"$f":"MAX(TREND(P153:P154,$B153:$B154,$B185),0)","v":0},{"$f":"TREND(Q153:Q154,$B153:$B154,$B185)","v":6785715},{"$f":"IF(Induced=\"N\",0,(IF(B147=Hwy,M185*(I185*ValTimeTruck+(1-I185)*ValTimeAuto)-N185*(J185*ValTimeTruck+(1-J185)*ValTimeAuto),(IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)>0,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),7)/IF(INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)=0,1,INDEX($P$197:$X$200,MATCH(B147,$O$197:$O$200,0),6)),M185)-N185)*ValTimeAuto)+O185-P185)*(H185-Q185)*0.5*(1+TTUprater)^($B185-YearCurrent))","v":1350481.3547353589},1350481.3547353589,135344.3563980707]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T156:T185)","v":6069779.8906549085}]
[]
[]
[]
[]
[null,null,"SUMMARY OF TRIPS BY MODE (across model groups)",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE PROFILE FOR DIVERTED TRIPS/INDUCED TRIPS BY MODE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)"]
[null,null,null,"TOTAL TRIPS*"]
[null,null,null,{"$f":"YearFirst","v":2020},null,null,null,{"$f":"YearLast","v":2054},null,null,null,null,null,null,null,"Average Speed in","Average Trip Length \nin","Average Speed \nin","Average Trip Length in",null,"Average Speed in","Average Trip Length in","Average Speed in","Average Trip Length in"]
[null,null,"Mode","No Build","Build","Build - No Build**","Induced Demand","No Build","Build","Build - No Build**","Induced Demand",null,null,null,"Mode",{"$f":"YearFirst&\" (mph)\"","v":"2020 (mph)"},{"$f":"YearFirst&\" (miles)\"","v":"2020 (miles)"},{"$f":"YearLast&\" (mph)\"","v":"2054 (mph)"},{"$f":"YearLast&\" (miles)\"","v":"2054 (miles)"},null,{"$f":"YearFirst&\" (mph)\"","v":"2020 (mph)"},{"$f":"YearFirst&\" (miles)\"","v":"2020 (miles)"},{"$f":"YearLast&\" (mph)\"","v":"2054 (mph)"},{"$f":"YearLast&\" (miles)\"","v":"2054 (miles)"}]
[null,null,{"$f":"PARAMETERS!$J$9","v":"Bus"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C197,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C197,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E197-D197","v":0},{"$f":"IF(OR($F$201=0,F197<=0),0,F197/SUMIF(F$197:F$200,\">0\",F$197:F$200)*F$201)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C197,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C197,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I197-H197","v":0},{"$f":"IF(OR($F$201=0,J197<=0),0,J197/SUMIF(J$197:J$200,\">0\",J$197:J$200)*J$201)","v":0},null,null,null,{"$f":"PARAMETERS!$J$9","v":"Bus"},{"$f":"IFERROR(1/(SUMPRODUCT(P$209:P$211,$E$209:$E$211,--($D$209:$D$211=$C197))/IF(SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C197))=0,1,SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C197)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$209:Q$211,$E$209:$E$211,--($D$209:$D$211=$C197))/SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C197)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$209:R$211,$I$209:$I$211,--($D$209:$D$211=$C197))/IF(SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C197))=0,1,SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C197)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$209:S$211,$I$209:$I$211,--($D$209:$D$211=$C197))/SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C197)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$209:U$211,$E$209:$E$211,--($D$209:$D$211=$C197))/IF(SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C197))=0,1,SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C197)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$209:V$211,$E$209:$E$211,--($D$209:$D$211=$C197))/SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C197)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$209:W$211,$I$209:$I$211,--($D$209:$D$211=$C197))/IF(SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C197))=0,1,SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C197)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$209:X$211,$I$209:$I$211,--($D$209:$D$211=$C197))/SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C197)),0)","v":0}]
[null,null,{"$f":"PARAMETERS!$J$10","v":"Pass Train"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C198,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C198,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E198-D198","v":0},{"$f":"IF(OR($F$201=0,F198<=0),0,F198/SUMIF(F$197:F$200,\">0\",F$197:F$200)*F$201)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C198,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C198,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I198-H198","v":0},{"$f":"IF(OR($F$201=0,J198<=0),0,J198/SUMIF(J$197:J$200,\">0\",J$197:J$200)*J$201)","v":0},null,null,null,{"$f":"PARAMETERS!$J$10","v":"Pass Train"},{"$f":"IFERROR(1/(SUMPRODUCT(P$209:P$211,$E$209:$E$211,--($D$209:$D$211=$C198))/IF(SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C198))=0,1,SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C198)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$209:Q$211,$E$209:$E$211,--($D$209:$D$211=$C198))/SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C198)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$209:R$211,$I$209:$I$211,--($D$209:$D$211=$C198))/IF(SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C198))=0,1,SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C198)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$209:S$211,$I$209:$I$211,--($D$209:$D$211=$C198))/SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C198)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$209:U$211,$E$209:$E$211,--($D$209:$D$211=$C198))/IF(SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C198))=0,1,SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C198)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$209:V$211,$E$209:$E$211,--($D$209:$D$211=$C198))/SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C198)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$209:W$211,$I$209:$I$211,--($D$209:$D$211=$C198))/IF(SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C198))=0,1,SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C198)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$209:X$211,$I$209:$I$211,--($D$209:$D$211=$C198))/SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C198)),0)","v":0}]
[null,null,{"$f":"PARAMETERS!$J$11","v":"Light Rail"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C199,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C199,INDEX(ModelData1B,,1))*AnnualFactor","v":0},0,0,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C199,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C199,INDEX(ModelData20B,,1))*AnnualFactor","v":0},0,0,null,null,null,{"$f":"PARAMETERS!$J$11","v":"Light Rail"},{"$f":"IFERROR(1/(SUMPRODUCT(P$209:P$211,$E$209:$E$211,--($D$209:$D$211=$C199))/IF(SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C199))=0,1,SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C199)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$209:Q$211,$E$209:$E$211,--($D$209:$D$211=$C199))/SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C199)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$209:R$211,$I$209:$I$211,--($D$209:$D$211=$C199))/IF(SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C199))=0,1,SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C199)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$209:S$211,$I$209:$I$211,--($D$209:$D$211=$C199))/SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C199)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$209:U$211,$E$209:$E$211,--($D$209:$D$211=$C199))/IF(SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C199))=0,1,SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C199)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$209:V$211,$E$209:$E$211,--($D$209:$D$211=$C199))/SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C199)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$209:W$211,$I$209:$I$211,--($D$209:$D$211=$C199))/IF(SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C199))=0,1,SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C199)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$209:X$211,$I$209:$I$211,--($D$209:$D$211=$C199))/SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C199)),0)","v":0}]
[null,null,{"$f":"PARAMETERS!$J$12","v":"Highway"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C200,INDEX(ModelData1NB,,1))*AnnualFactor","v":704450},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C200,INDEX(ModelData1B,,1))*AnnualFactor","v":775990},71540,71540,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C200,INDEX(ModelData20NB,,1))*AnnualFactor","v":6785715},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C200,INDEX(ModelData20B,,1))*AnnualFactor","v":7796400},1010685,1010685,null,null,null,{"$f":"PARAMETERS!$J$12","v":"Highway"},{"$f":"IFERROR(1/(SUMPRODUCT(P$209:P$211,$E$209:$E$211,--($D$209:$D$211=$C200))/IF(SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C200))=0,1,SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C200)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$209:Q$211,$E$209:$E$211,--($D$209:$D$211=$C200))/SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C200)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$209:R$211,$I$209:$I$211,--($D$209:$D$211=$C200))/IF(SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C200))=0,1,SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C200)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$209:S$211,$I$209:$I$211,--($D$209:$D$211=$C200))/SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C200)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$209:U$211,$E$209:$E$211,--($D$209:$D$211=$C200))/IF(SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C200))=0,1,SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C200)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$209:V$211,$E$209:$E$211,--($D$209:$D$211=$C200))/SUMPRODUCT($E$209:$E$211,--($D$209:$D$211=$C200)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$209:W$211,$I$209:$I$211,--($D$209:$D$211=$C200))/IF(SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C200))=0,1,SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C200)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$209:X$211,$I$209:$I$211,--($D$209:$D$211=$C200))/SUMPRODUCT($I$209:$I$211,--($D$209:$D$211=$C200)),0)","v":0}]
[null,null,"TOTAL",{"$f":"SUM(D197:D200)","v":704450},{"$f":"SUM(E197:E200)","v":775990},{"$f":"MAX(E201-D201,0)","v":71540},{"$f":"SUM(G197:G200)","v":71540},{"$f":"SUM(H197:H200)","v":6785715},{"$f":"SUM(I197:I200)","v":7796400},{"$f":"MAX(I201-H201,0)","v":1010685},{"$f":"SUM(K197:K200)","v":1010685}]
[null,null,"*Person trips for transit modes, vehicle trips for highway."]
[null,null,"**Positive values are trip increases (induced and diverted). Negative values are diverted trips."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)"]
[null,{"$f":"\"MODEL DATA\"","v":"MODEL DATA"}]
[null,null,null,null,{"$f":"YearFirst","v":2020},null,null,null,{"$f":"YearLast","v":2054}]
[null,null,null,null,"Number of Trips \n(No Build)","Increase in Number of Trips (Build vs. No Build)","Share within mode","Transit Does Not Exist in No Build","Number of Trips \n(No Build)","Increase in Number of Trips (Build vs. No Build)","Share within mode","Transit Does Not Exist in No Build",null,null,"Mode",{"$f":"\"Inverse of Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Inverse of Average Speed in Year 2020 (mph)"},{"$f":"\"Average Trip Length \nin Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length \nin Year 2020 (miles)"},{"$f":"\"Inverse of Average Speed \nin Year \"&YearLast&\" (mph)\"","v":"Inverse of Average Speed \nin Year 2054 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2054 (miles)"},null,{"$f":"\"Inverse of Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Inverse of Average Speed in Year 2020 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2020 (miles)"},{"$f":"\"Inverse of Average Speed in Year \"&YearLast&\" (mph)\"","v":"Inverse of Average Speed in Year 2054 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2054 (miles)"},null,{"$f":"$O$197","v":"Bus"},{"$f":"$O$198","v":"Pass Train"},{"$f":"$O$199","v":"Light Rail"},{"$f":"$O$200","v":"Highway"}]
[]
[null,{"$f":"'2) Model Inputs'!D30","v":1},{"$f":"'2) Model Inputs'!E30","v":"Avion/Jurupa"},{"$f":"'2) Model Inputs'!F11","v":"Highway"},{"$f":"'2) Model Inputs'!F30","v":1930},{"$f":"MAX('2) Model Inputs'!F37-'2) Model Inputs'!F30,0)","v":196},{"$f":"IFERROR(F209/SUMIF($D$209:$D$211,$D209,F$209:F$211),0)","v":1},{"$f":"AND($D209<>Hwy,SUM('2) Model Inputs'!$I30:$K30)=0)","v":false},{"$f":"'2) Model Inputs'!V30","v":18591},{"$f":"MAX('2) Model Inputs'!V37-'2) Model Inputs'!V30,0)","v":2769},{"$f":"IFERROR(J209/SUMIF($D$209:$D$211,$D209,J$209:J$211),0)","v":1},{"$f":"AND($D209<>Hwy,SUM('2) Model Inputs'!$Y30:$AA30)=0)","v":false},null,null,{"$f":"'2) Model Inputs'!U11","v":0},{"$f":"IF($H209=TRUE,IFERROR(1/'2) Model Inputs'!V11,0),\"\")","v":""},{"$f":"IF($H209=TRUE,'2) Model Inputs'!W11,\"\")","v":""},{"$f":"IF($L209=TRUE,IFERROR(1/'2) Model Inputs'!X11,0),\"\")","v":""},{"$f":"IF($L209=TRUE,'2) Model Inputs'!Y11,\"\")","v":""},null,{"$f":"IF($H209=TRUE,IFERROR(1/'2) Model Inputs'!AA11,0),\"\")","v":""},{"$f":"IF($H209=TRUE,'2) Model Inputs'!AB11,\"\")","v":""},{"$f":"IF($L209=TRUE,IFERROR(1/'2) Model Inputs'!AC11,0),\"\")","v":""},{"$f":"IF($L209=TRUE,'2) Model Inputs'!AD11,\"\")","v":""},null,{"$f":"IF($D209=Z$207,1,0)","v":0},0,0,1]
[null,{"$f":"'2) Model Inputs'!D31","v":2},{"$f":"'2) Model Inputs'!E31","v":"Dummy"},{"$f":"'2) Model Inputs'!F12","v":"Highway"},{"$f":"'2) Model Inputs'!F31","v":0},{"$f":"MAX('2) Model Inputs'!F38-'2) Model Inputs'!F31,0)","v":0},{"$f":"IFERROR(F210/SUMIF($D$209:$D$211,$D210,F$209:F$211),0)","v":0},{"$f":"AND($D210<>Hwy,SUM('2) Model Inputs'!$I31:$K31)=0)","v":false},{"$f":"'2) Model Inputs'!V31","v":0},{"$f":"MAX('2) Model Inputs'!V38-'2) Model Inputs'!V31,0)","v":0},{"$f":"IFERROR(J210/SUMIF($D$209:$D$211,$D210,J$209:J$211),0)","v":0},{"$f":"AND($D210<>Hwy,SUM('2) Model Inputs'!$Y31:$AA31)=0)","v":false},null,null,{"$f":"'2) Model Inputs'!U12","v":0},{"$f":"IF($H210=TRUE,IFERROR(1/'2) Model Inputs'!V12,0),\"\")","v":""},{"$f":"IF($H210=TRUE,'2) Model Inputs'!W12,\"\")","v":""},{"$f":"IF($L210=TRUE,IFERROR(1/'2) Model Inputs'!X12,0),\"\")","v":""},{"$f":"IF($L210=TRUE,'2) Model Inputs'!Y12,\"\")","v":""},null,{"$f":"IF($H210=TRUE,IFERROR(1/'2) Model Inputs'!AA12,0),\"\")","v":""},{"$f":"IF($H210=TRUE,'2) Model Inputs'!AB12,\"\")","v":""},{"$f":"IF($L210=TRUE,IFERROR(1/'2) Model Inputs'!AC12,0),\"\")","v":""},{"$f":"IF($L210=TRUE,'2) Model Inputs'!AD12,\"\")","v":""},null,0,0,0,1]

{"sheet":"Reliability","index":7,"n_rows":102,"n_cols":36,"rows_kept":102,"cut":false,"hidden":false,"merged":[[22,30,24,30],[62,30,64,30],[22,31,24,31],[62,31,64,31]]}
[null,"Travel Time Reliability Benefits"]
[]
[null,"This sheet calculates total travel time reliability benefits on highway."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,"Std. Dev. Of TTI = (0.71 x (TTI Mean - 1) ^ 0.56) x Impacted Length / FF Speed",null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Recurring Delay Rate = 1 / Est. Act. Speed - 1 / FF Speed",null,null,null,null,null,"hours/vehicle                                                                                                              mi                             mph"]
[null,"hours/mi                                                            mph                                 mph",null,null,null,null,null,"Reliability Savings = Change in Std. Dev. Of TTI x Avg. Value of Reliability"]
[null,"Recurring TTI Mean = 1 + Recurring Delay Rate x FF Speed",null,null,null,null,null,"$/yr                                                                              hrs/yr                                                                $/hr"]
[null,"                                                                                   hours/mi                                mph",null,null,null,null,null,"Avg. Value of Reliability = Avg. Value of Time x Reliability Ratio"]
[null,"TTI Mean = 1.0274 x Recurring TTI Mean ^ 1.2204",null,null,null,null,null,"$/hr                                                                                    $/hr                                        "]
[null,null,null,null,null,null,null,"Induced = Change in Trips x Change in Std. Dev. of TTI x 0.5"]
[]
[]
[]
[]
[null,"A","AUTOMOBILE BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"B","TRUCK BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"     C","SUMMARY OF TRAVEL TIME RELIABILITY BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A19)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,A20,2)),\"Not Used\",INDEX(ReliabilityGroup,A20,2))","v":"Avion"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($O$1:O19)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,O20,2)),\"Not Used\",INDEX(ReliabilityGroup,O20,2))","v":"Avion"}]
[]
[null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",null,null,null,null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",null,null,null,null,"Automobile",1,2,null,"Present"]
[null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",null,null,null,null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AE22,1)),\"Not Used\",INDEX(ModelGroup,AE22,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,AF22,1)),\"Not Used\",INDEX(ModelGroup,AF22,1))","v":"Dummy"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",null,null,null,null,null,null,"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",null,null,null,"Reliability",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2020},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A20,3))),0),0))","v":24.930020190895746},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,3))),0),0))","v":27.458520566885589},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,A20,4)),0),0))","v":10.014285714285714},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,4)),0),0))","v":35.142857142857146},{"$f":"IFERROR(MAX(1/E26-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F26-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C26*INDEX(ReliabilityModelGroup,A20,18),D26*INDEX(ReliabilityModelGroup,A20,25))*(I26-J26)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":4849.0994727670914},{"$f":"IF(AND(D26*INDEX(ReliabilityModelGroup,A20,25)>C26*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D26*INDEX(ReliabilityModelGroup,A20,25)-C26*INDEX(ReliabilityModelGroup,A20,18))*(I26-J26)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":245.90733874698915},{"$f":"(K26+L26)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B26-YearCurrent)","v":72552.896995960502},{"$f":"M26/(1+DiscRate)^(B26-YearCurrent)","v":72552.896995960502},null,{"$f":"YearFirst","v":2020},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O20,3)),0),0))","v":15.279689794419973},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData1B,$O20,3)),0),0))","v":16.829415831316972},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,O20,4)),0),0))","v":10.014285714285714},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,O20,4)),0),0))","v":35.142857142857146},{"$f":"IFERROR(MAX(1/S26-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T26-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q26,R26)*(W26-X26)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":2008.1275061589961},{"$f":"IF(AND(R26>Q26, Induced=\"Y\"), (R26-Q26)*(W26-X26)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":101.83608186993858},{"$f":"(Y26+Z26)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B26-YearCurrent)","v":74270.718298618507},{"$f":"AA26/(1+DiscRate)^(P26-YearCurrent)","v":74270.718298618507},null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($N9,MATCH(AE$22,$A:$A),0)","v":119552.16003418899},0,null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE26:AG26,AE69:AG69))","v":258214.85366730863},null,{"$f":"AH26/(1+DiscRate)^(AD26-YearCurrent)","v":184103.62200218887}]
[null,{"$f":"YearLast","v":2054},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A20,3))),0),0))","v":240.12481644640238},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20B,$A20,3))),0),0))","v":279.33805737988251},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,A20,4)),0),0))","v":9.998025666337611},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,A20,4)),0),0))","v":34.998496240601504},{"$f":"IFERROR(MAX(1/E27-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":1.9747235387043705E-5},{"$f":"IFERROR(MAX(1/F27-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":1.2276114364287438E-6},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0743576554504178E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6427299153793652E-3},{"$f":"MIN(C27*INDEX(ReliabilityModelGroup,A20,18),D27*INDEX(ReliabilityModelGroup,A20,25))*(I27-J27)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":47011.506057701874},{"$f":"IF(AND(D27*INDEX(ReliabilityModelGroup,A20,25)>C27*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D27*INDEX(ReliabilityModelGroup,A20,25)-C27*INDEX(ReliabilityModelGroup,A20,18))*(I27-J27)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3838.5734989159323},{"$f":"(K27+L27)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B27-YearCurrent)","v":724105.13288623758},{"$f":"M27/(1+DiscRate)^(B27-YearCurrent)","v":72569.341910116273},null,{"$f":"YearLast","v":2054},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O20,3)),0),0))","v":147.1732745961821},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData20B,$O20,3)),0),0))","v":186.22537158658835},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,O20,4)),0),0))","v":9.998025666337611},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,O20,4)),0),0))","v":34.998496240601504},{"$f":"IFERROR(MAX(1/S27-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":1.9747235387043705E-5},{"$f":"IFERROR(MAX(1/T27-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":1.2276114364287438E-6},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0743576554504178E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6427299153793652E-3},{"$f":"MIN(Q27,R27)*(W27-X27)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":19468.583589719605},{"$f":"IF(AND(R27>Q27, Induced=\"Y\"), (R27-Q27)*(W27-X27)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2582.9724068369842},{"$f":"(Y27+Z27)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B27-YearCurrent)","v":776214.77107879193},{"$f":"AA27/(1+DiscRate)^(P27-YearCurrent)","v":77791.735702209495},null,{"$f":"AD26+1","v":2026},124408.17707766671,0,null,265148.59862506244,null,176679.70684965601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27+1","v":2027},128117.16212072318,0,null,270070.00383467617,null,168186.02517881512]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B29),0)","v":56.576313757881508},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B29),0)","v":64.499628921737894},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B29),0)","v":10.011894530763934},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B29),0)","v":35.121627598407791},{"$f":"IFERROR(MAX(1/E29-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F29-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C29*INDEX(ReliabilityModelGroup,A20,18),D29*INDEX(ReliabilityModelGroup,A20,25))*(I29-J29)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":11004.570839242127},{"$f":"IF(AND(D29*INDEX(ReliabilityModelGroup,A20,25)>C29*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D29*INDEX(ReliabilityModelGroup,A20,25)-C29*INDEX(ReliabilityModelGroup,A20,18))*(I29-J29)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":770.57585772943958},{"$f":"(K29+L29)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B29-YearCurrent)","v":167678.08896487515},{"$f":"M29/(1+DiscRate)^(B29-YearCurrent)","v":119552.16003418899},null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P29),0)","v":34.675805206444238},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P29),0)","v":41.740585795327206},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P29),0)","v":10.011894530763934},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P29),0)","v":35.121627598407791},{"$f":"IFERROR(MAX(1/S29-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T29-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q29,R29)*(W29-X29)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":4557.2547067481446},{"$f":"IF(AND(R29>Q29, Induced=\"Y\"), (R29-Q29)*(W29-X29)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":464.24307091283413},{"$f":"(Y29+Z29)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B29-YearCurrent)","v":176756.72177366645},{"$f":"AA29/(1+DiscRate)^(P29-YearCurrent)","v":126025.09975546418},null,2028,130808.41109326803,0,null,273212.69069888064,null,159012.27346946034]
[null,{"$f":"B29+1","v":2026},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B30),0)","v":62.905572471279811},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B30),0)","v":71.907850592708201},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B30),0)","v":10.011416294059579},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B30),0)","v":35.117381689517913},{"$f":"IFERROR(MAX(1/E30-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F30-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C30*INDEX(ReliabilityModelGroup,A20,18),D30*INDEX(ReliabilityModelGroup,A20,25))*(I30-J30)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":12235.665112537359},{"$f":"IF(AND(D30*INDEX(ReliabilityModelGroup,A20,25)>C30*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D30*INDEX(ReliabilityModelGroup,A20,25)-C30*INDEX(ReliabilityModelGroup,A20,18))*(I30-J30)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":875.50956152580409},186703.12735865946,124408.17707766671,null,{"$f":"P29+1","v":2026},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P30),0)","v":38.555028288848916},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P30),0)","v":46.722819788130437},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P30),0)","v":10.011416294059579},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P30),0)","v":35.117381689517913},{"$f":"IFERROR(MAX(1/S30-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T30-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q30,R30)*(W30-X30)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":5067.0801468659502},{"$f":"IF(AND(R30>Q30, Induced=\"Y\"), (R30-Q30)*(W30-X30)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":536.72446872150249},197253.92246867836,131438.61735430907,null,2029,132599.21182537236,0,null,274788.32584585971,null,149466.64249577085]
[null,{"$f":"B30+1","v":2027},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B31),0)","v":69.234831184676295},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B31),0)","v":79.316072263678507},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B31),0)","v":10.010938057355222},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B31),0)","v":35.113135780628042},{"$f":"IFERROR(MAX(1/E31-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F31-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C31*INDEX(ReliabilityModelGroup,A20,18),D31*INDEX(ReliabilityModelGroup,A20,25))*(I31-J31)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":13466.759385832236},{"$f":"IF(AND(D31*INDEX(ReliabilityModelGroup,A20,25)>C31*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D31*INDEX(ReliabilityModelGroup,A20,25)-C31*INDEX(ReliabilityModelGroup,A20,18))*(I31-J31)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":980.44326532234413},205728.16575244127,128117.16212072318,null,{"$f":"P30+1","v":2027},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P31),0)","v":42.434251371253595},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P31),0)","v":51.705053780931848},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P31),0)","v":10.010938057355222},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P31),0)","v":35.113135780628042},{"$f":"IFERROR(MAX(1/S31-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T31-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q31,R31)*(W31-X31)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":5576.9055869837575},{"$f":"IF(AND(R31>Q31, Induced=\"Y\"), (R31-Q31)*(W31-X31)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":609.20586653005137},217751.12316368608,135604.45574526532,null,2030,133595.86183337308,0,null,274988.49385209195,null,139790.20619490315]
[null,2028,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B32),0)","v":75.564089898074599},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B32),0)","v":86.724293934648813},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B32),0)","v":10.010459820650865},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B32),0)","v":35.108889871738171},{"$f":"IFERROR(MAX(1/E32-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F32-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C32*INDEX(ReliabilityModelGroup,A20,18),D32*INDEX(ReliabilityModelGroup,A20,25))*(I32-J32)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":14697.853659127468},{"$f":"IF(AND(D32*INDEX(ReliabilityModelGroup,A20,25)>C32*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D32*INDEX(ReliabilityModelGroup,A20,25)-C32*INDEX(ReliabilityModelGroup,A20,18))*(I32-J32)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1085.3769691187076},224753.20414622559,130808.41109326803,null,2028,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P32),0)","v":46.313474453658273},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P32),0)","v":56.68728777373326},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P32),0)","v":10.010459820650865},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P32),0)","v":35.108889871738171},{"$f":"IFERROR(MAX(1/S32-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T32-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q32,R32)*(W32-X32)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":6086.731027101564},{"$f":"IF(AND(R32>Q32, Induced=\"Y\"), (R32-Q32)*(W32-X32)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":681.68726433860013},238248.3238586938,138662.69363311966,null,2031,133894.60433055062,0,null,273986.41889913479,null,130168.97392701067]
[null,2029,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B33),0)","v":81.893348611471083},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B33),0)","v":94.132515605619119},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B33),0)","v":10.00998158394651},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B33),0)","v":35.1046439628483},{"$f":"IFERROR(MAX(1/E33-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F33-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C33*INDEX(ReliabilityModelGroup,A20,18),D33*INDEX(ReliabilityModelGroup,A20,25))*(I33-J33)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":15928.947932422345},{"$f":"IF(AND(D33*INDEX(ReliabilityModelGroup,A20,25)>C33*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D33*INDEX(ReliabilityModelGroup,A20,25)-C33*INDEX(ReliabilityModelGroup,A20,18))*(I33-J33)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1190.3106729152464},243778.24254000734,132599.21182537236,null,2029,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P33),0)","v":50.192697536062951},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P33),0)","v":61.669521766536491},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P33),0)","v":10.00998158394651},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P33),0)","v":35.1046439628483},{"$f":"IFERROR(MAX(1/S33-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T33-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q33,R33)*(W33-X33)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":6596.5564672193705},{"$f":"IF(AND(R33>Q33, Induced=\"Y\"), (R33-Q33)*(W33-X33)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":754.16866214726861},258745.52455370573,140740.42154739573,null,2032,133582.48880601273,0,null,271938.54711507855,null,120743.96709764503]
[null,2030,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B34),0)","v":88.222607324867568},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B34),0)","v":101.54073727658943},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B34),0)","v":10.009503347242154},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B34),0)","v":35.100398053958429},{"$f":"IFERROR(MAX(1/E34-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F34-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C34*INDEX(ReliabilityModelGroup,A20,18),D34*INDEX(ReliabilityModelGroup,A20,25))*(I34-J34)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":17160.042205717222},{"$f":"IF(AND(D34*INDEX(ReliabilityModelGroup,A20,25)>C34*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D34*INDEX(ReliabilityModelGroup,A20,25)-C34*INDEX(ReliabilityModelGroup,A20,18))*(I34-J34)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1295.2443767117875},262803.28093378915,133595.86183337308,null,2030,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P34),0)","v":54.07192061846763},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P34),0)","v":66.651755759337902},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P34),0)","v":10.009503347242154},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P34),0)","v":35.100398053958429},{"$f":"IFERROR(MAX(1/S34-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T34-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q34,R34)*(W34-X34)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":7106.3819073371769},{"$f":"IF(AND(R34>Q34, Induced=\"Y\"), (R34-Q34)*(W34-X34)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":826.65005995581748},279242.72524871345,141952.84171395298,null,2033,132738.1620353898,0,null,268986.00046041969,null,111619.62717080399]
[null,2031,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B35),0)","v":94.551866038265871},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B35),0)","v":108.94895894755973},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B35),0)","v":10.009025110537799},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B35),0)","v":35.096152145068558},{"$f":"IFERROR(MAX(1/E35-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F35-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C35*INDEX(ReliabilityModelGroup,A20,18),D35*INDEX(ReliabilityModelGroup,A20,25))*(I35-J35)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":18391.136479012453},{"$f":"IF(AND(D35*INDEX(ReliabilityModelGroup,A20,25)>C35*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D35*INDEX(ReliabilityModelGroup,A20,25)-C35*INDEX(ReliabilityModelGroup,A20,18))*(I35-J35)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1400.1780805081501},281828.31932757347,133894.60433055062,null,2031,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P35),0)","v":57.951143700872308},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P35),0)","v":71.633989752141133},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P35),0)","v":10.009025110537799},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P35),0)","v":35.096152145068558},{"$f":"IFERROR(MAX(1/S35-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T35-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q35,R35)*(W35-X35)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":7616.2073474549834},{"$f":"IF(AND(R35>Q35, Induced=\"Y\"), (R35-Q35)*(W35-X35)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":899.13145776448573},299739.92594372533,142404.2796056126,null,2034,131432.59494254648,0,null,265255.91219339776,null,102870.8160303773]
[null,2032,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B36),0)","v":100.88112475166236},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B36),0)","v":116.35718061853004},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B36),0)","v":10.008546873833442},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B36),0)","v":35.091906236178687},{"$f":"IFERROR(MAX(1/E36-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F36-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C36*INDEX(ReliabilityModelGroup,A20,18),D36*INDEX(ReliabilityModelGroup,A20,25))*(I36-J36)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":19622.230752307332},{"$f":"IF(AND(D36*INDEX(ReliabilityModelGroup,A20,25)>C36*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D36*INDEX(ReliabilityModelGroup,A20,25)-C36*INDEX(ReliabilityModelGroup,A20,18))*(I36-J36)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1505.11178430469},300853.35772135522,133582.48880601273,null,2032,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P36),0)","v":61.830366783276986},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P36),0)","v":76.616223744942545},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P36),0)","v":10.008546873833442},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P36),0)","v":35.091906236178687},{"$f":"IFERROR(MAX(1/S36-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T36-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q36,R36)*(W36-X36)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":8126.0327875727899},{"$f":"IF(AND(R36>Q36, Induced=\"Y\"), (R36-Q36)*(W36-X36)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":971.61285557303472},320237.12663873303,142189.11402048732,null,2035,129729.75032025384,0,null,260862.65318669676,null,94548.630320863551]
[null,2033,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B37),0)","v":107.21038346506066},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B37),0)","v":123.76540228950034},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B37),0)","v":10.008068637129087},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B37),0)","v":35.087660327288816},{"$f":"IFERROR(MAX(1/E37-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F37-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C37*INDEX(ReliabilityModelGroup,A20,18),D37*INDEX(ReliabilityModelGroup,A20,25))*(I37-J37)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":20853.32502560256},{"$f":"IF(AND(D37*INDEX(ReliabilityModelGroup,A20,25)>C37*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D37*INDEX(ReliabilityModelGroup,A20,25)-C37*INDEX(ReliabilityModelGroup,A20,18))*(I37-J37)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1610.0454881010544},319878.39611513953,132738.1620353898,null,2033,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P37),0)","v":65.709589865682574},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P37),0)","v":81.598457737743956},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P37),0)","v":10.008068637129087},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P37),0)","v":35.087660327288816},{"$f":"IFERROR(MAX(1/S37-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T37-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q37,R37)*(W37-X37)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":8635.8582276907164},{"$f":"IF(AND(R37>Q37, Induced=\"Y\"), (R37-Q37)*(W37-X37)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1044.0942533815237},340734.32733374287,141392.63201871887,null,2036,127687.1960370318,0,null,255908.9576610495,null,86685.217845862193]
[null,2034,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B38),0)","v":113.53964217845714},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B38),0)","v":131.17362396047247},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B38),0)","v":10.00759040042473},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B38),0)","v":35.083414418398945},{"$f":"IFERROR(MAX(1/E38-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F38-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C38*INDEX(ReliabilityModelGroup,A20,18),D38*INDEX(ReliabilityModelGroup,A20,25))*(I38-J38)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":22084.419298897436},{"$f":"IF(AND(D38*INDEX(ReliabilityModelGroup,A20,25)>C38*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D38*INDEX(ReliabilityModelGroup,A20,25)-C38*INDEX(ReliabilityModelGroup,A20,18))*(I38-J38)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1714.9791918977719},338903.43450892379,131432.59494254648,null,2034,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P38),0)","v":69.588812948087252},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P38),0)","v":86.580691730547187},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P38),0)","v":10.00759040042473},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P38),0)","v":35.083414418398945},{"$f":"IFERROR(MAX(1/S38-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T38-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q38,R38)*(W38-X38)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":9145.6836678085238},{"$f":"IF(AND(R38>Q38, Induced=\"Y\"), (R38-Q38)*(W38-X38)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1116.5756511901923},361231.52802875487,140091.81456858417,null,2037,125356.66800506013,0,null,250486.95624766097,null,79297.755493313496]
[null,2035,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B39),0)","v":119.86890089185363},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B39),0)","v":138.58184563144277},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B39),0)","v":10.007112163720375},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B39),0)","v":35.079168509509074},{"$f":"IFERROR(MAX(1/E39-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F39-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C39*INDEX(ReliabilityModelGroup,A20,18),D39*INDEX(ReliabilityModelGroup,A20,25))*(I39-J39)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":23315.513572192314},{"$f":"IF(AND(D39*INDEX(ReliabilityModelGroup,A20,25)>C39*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D39*INDEX(ReliabilityModelGroup,A20,25)-C39*INDEX(ReliabilityModelGroup,A20,18))*(I39-J39)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1819.9128956943116},357928.4729027056,129729.75032025384,null,2035,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P39),0)","v":73.46803603049193},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P39),0)","v":91.562925723348599},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P39),0)","v":10.007112163720375},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P39),0)","v":35.079168509509074},{"$f":"IFERROR(MAX(1/S39-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T39-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q39,R39)*(W39-X39)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":9655.5091079263293},{"$f":"IF(AND(R39>Q39, Induced=\"Y\"), (R39-Q39)*(W39-X39)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1189.057048998741},381728.7287237625,138356.05830906582,null,2038,122784.58685806418,0,null,244679.1236867375,null,72391.723776094892]
[null,2036,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B40),0)","v":126.19815960525193},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B40),0)","v":145.99006730241308},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B40),0)","v":10.006633927016019},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B40),0)","v":35.074922600619203},{"$f":"IFERROR(MAX(1/E40-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F40-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C40*INDEX(ReliabilityModelGroup,A20,18),D40*INDEX(ReliabilityModelGroup,A20,25))*(I40-J40)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":24546.607845487546},{"$f":"IF(AND(D40*INDEX(ReliabilityModelGroup,A20,25)>C40*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D40*INDEX(ReliabilityModelGroup,A20,25)-C40*INDEX(ReliabilityModelGroup,A20,18))*(I40-J40)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1924.8465994906744},376953.51129648986,127687.1960370318,null,2036,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P40),0)","v":77.347259112896609},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P40),0)","v":96.54515971615001},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P40),0)","v":10.006633927016019},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P40),0)","v":35.074922600619203},{"$f":"IFERROR(MAX(1/S40-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T40-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q40,R40)*(W40-X40)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":10165.334548044137},{"$f":"IF(AND(R40>Q40, Induced=\"Y\"), (R40-Q40)*(W40-X40)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1261.5384468072898},402225.92941877025,136247.83842502991,null,2039,120012.53198637124,0,null,238559.1479098241,null,65963.592313031753]
[null,2037,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B41),0)","v":132.52741831864842},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B41),0)","v":153.39828897338339},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B41),0)","v":10.006155690311662},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B41),0)","v":35.070676691729325},{"$f":"IFERROR(MAX(1/E41-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F41-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C41*INDEX(ReliabilityModelGroup,A20,18),D41*INDEX(ReliabilityModelGroup,A20,25))*(I41-J41)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":25777.702118782425},{"$f":"IF(AND(D41*INDEX(ReliabilityModelGroup,A20,25)>C41*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D41*INDEX(ReliabilityModelGroup,A20,25)-C41*INDEX(ReliabilityModelGroup,A20,18))*(I41-J41)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2029.7803032872141},395978.54969027173,125356.66800506013,null,2037,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P41),0)","v":81.226482195301287},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P41),0)","v":101.52739370895324},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P41),0)","v":10.006155690311662},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P41),0)","v":35.070676691729325},{"$f":"IFERROR(MAX(1/S41-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T41-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q41,R41)*(W41-X41)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":10675.159988161942},{"$f":"IF(AND(R41>Q41, Induced=\"Y\"), (R41-Q41)*(W41-X41)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1334.0198446159584},422723.13011378213,133823.31725085131,null,2040,117077.67629729326,0,null,232192.72673620953,null,60003.012903804374]
[null,2038,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B42),0)","v":138.85667703204672},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B42),0)","v":160.80651064435369},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B42),0)","v":10.005677453607307},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B42),0)","v":35.066430782839454},{"$f":"IFERROR(MAX(1/E42-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F42-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C42*INDEX(ReliabilityModelGroup,A20,18),D42*INDEX(ReliabilityModelGroup,A20,25))*(I42-J42)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":27008.796392077653},{"$f":"IF(AND(D42*INDEX(ReliabilityModelGroup,A20,25)>C42*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D42*INDEX(ReliabilityModelGroup,A20,25)-C42*INDEX(ReliabilityModelGroup,A20,18))*(I42-J42)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2134.714007083579},415003.58808405598,122784.58685806418,null,2038,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P42),0)","v":85.105705277705965},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P42),0)","v":106.50962770175465},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P42),0)","v":10.005677453607307},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P42),0)","v":35.066430782839454},{"$f":"IFERROR(MAX(1/S42-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T42-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q42,R42)*(W42-X42)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":11184.98542827975},{"$f":"IF(AND(R42>Q42, Induced=\"Y\"), (R42-Q42)*(W42-X42)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1406.5012424245072},443220.33080878988,131132.90286644292,null,2041,114013.18481075689,0,null,225638.29793489663,null,54494.601821452889]
[null,2039,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B43),0)","v":145.1859357454432},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B43),0)","v":168.214732315324},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B43),0)","v":10.00519921690295},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B43),0)","v":35.062184873949583},{"$f":"IFERROR(MAX(1/E43-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F43-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C43*INDEX(ReliabilityModelGroup,A20,18),D43*INDEX(ReliabilityModelGroup,A20,25))*(I43-J43)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":28239.890665372532},{"$f":"IF(AND(D43*INDEX(ReliabilityModelGroup,A20,25)>C43*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D43*INDEX(ReliabilityModelGroup,A20,25)-C43*INDEX(ReliabilityModelGroup,A20,18))*(I43-J43)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2239.6477108801187},434028.6264778378,120012.53198637124,null,2039,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P43),0)","v":88.984928360110644},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P43),0)","v":111.49186169455788},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P43),0)","v":10.00519921690295},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P43),0)","v":35.062184873949583},{"$f":"IFERROR(MAX(1/S43-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T43-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q43,R43)*(W43-X43)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":11694.810868397557},{"$f":"IF(AND(R43>Q43, Induced=\"Y\"), (R43-Q43)*(W43-X43)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1478.9826402331755},463717.53150380187,128221.7616240177,null,2042,110848.57996132984,0,null,218947.70796093118,null,49419.380172631645]
[null,2040,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B44),0)","v":151.51519445884151},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B44),0)","v":175.62295398629431},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B44),0)","v":10.004720980198595},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B44),0)","v":35.057938965059712},{"$f":"IFERROR(MAX(1/E44-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F44-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C44*INDEX(ReliabilityModelGroup,A20,18),D44*INDEX(ReliabilityModelGroup,A20,25))*(I44-J44)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":29470.984938667767},{"$f":"IF(AND(D44*INDEX(ReliabilityModelGroup,A20,25)>C44*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D44*INDEX(ReliabilityModelGroup,A20,25)-C44*INDEX(ReliabilityModelGroup,A20,18))*(I44-J44)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2344.581414676481},453053.66487162217,117077.67629729326,null,2040,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P44),0)","v":92.864151442515322},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P44),0)","v":116.47409568735929},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P44),0)","v":10.004720980198595},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P44),0)","v":35.057938965059712},{"$f":"IFERROR(MAX(1/S44-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T44-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q44,R44)*(W44-X44)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":12204.636308515363},{"$f":"IF(AND(R44>Q44, Induced=\"Y\"), (R44-Q44)*(W44-X44)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1551.4640380417243},484214.73219880951,125130.28824260083,null,2043,107610.07625686923,0,null,212166.82426543446,null,44755.93032804472]
[null,2041,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B45),0)","v":157.84445317223799},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B45),0)","v":183.03117565726461},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B45),0)","v":10.004242743494238},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B45),0)","v":35.053693056169841},{"$f":"IFERROR(MAX(1/E45-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F45-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C45*INDEX(ReliabilityModelGroup,A20,18),D45*INDEX(ReliabilityModelGroup,A20,25))*(I45-J45)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":30702.079211962639},{"$f":"IF(AND(D45*INDEX(ReliabilityModelGroup,A20,25)>C45*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D45*INDEX(ReliabilityModelGroup,A20,25)-C45*INDEX(ReliabilityModelGroup,A20,18))*(I45-J45)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2449.5151184730212},472078.70326540386,114013.18481075689,null,2041,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P45),0)","v":96.74337452492},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P45),0)","v":121.45632968016071},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P45),0)","v":10.004242743494238},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P45),0)","v":35.053693056169841},{"$f":"IFERROR(MAX(1/S45-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T45-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q45,R45)*(W45-X45)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":12714.461748633168},{"$f":"IF(AND(R45>Q45, Induced=\"Y\"), (R45-Q45)*(W45-X45)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1623.945435850273},504711.9328938172,121894.53682867331,null,2044,104320.88673977667,0,null,205336.09570014785,null,40481.31722076673]
[null,2042,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B46),0)","v":164.17371188563448},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B46),0)","v":190.43939732823492},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B46),0)","v":10.003764506789883},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B46),0)","v":35.04944714727997},{"$f":"IFERROR(MAX(1/E46-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F46-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C46*INDEX(ReliabilityModelGroup,A20,18),D46*INDEX(ReliabilityModelGroup,A20,25))*(I46-J46)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":31933.173485257521},{"$f":"IF(AND(D46*INDEX(ReliabilityModelGroup,A20,25)>C46*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D46*INDEX(ReliabilityModelGroup,A20,25)-C46*INDEX(ReliabilityModelGroup,A20,18))*(I46-J46)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2554.4488222695632},491103.74165918567,110848.57996132984,null,2042,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P46),0)","v":100.62259760732468},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P46),0)","v":126.43856367296394},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P46),0)","v":10.003764506789883},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P46),0)","v":35.04944714727997},{"$f":"IFERROR(MAX(1/S46-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T46-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q46,R46)*(W46-X46)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":13224.287188750975},{"$f":"IF(AND(R46>Q46, Induced=\"Y\"), (R46-Q46)*(W46-X46)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1696.4268336589416},525209.13358882908,118546.61592345285,null,2045,101001.50350795075,0,null,198491.06518724893,null,36571.815506263854]
[null,2043,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B47),0)","v":170.50297059903278},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B47),0)","v":197.84761899920522},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B47),0)","v":10.003286270085527},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B47),0)","v":35.045201238390092},{"$f":"IFERROR(MAX(1/E47-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F47-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C47*INDEX(ReliabilityModelGroup,A20,18),D47*INDEX(ReliabilityModelGroup,A20,25))*(I47-J47)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":33164.267758552749},{"$f":"IF(AND(D47*INDEX(ReliabilityModelGroup,A20,25)>C47*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D47*INDEX(ReliabilityModelGroup,A20,25)-C47*INDEX(ReliabilityModelGroup,A20,18))*(I47-J47)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2659.3825260659255},510128.78005296999,107610.07625686923,null,2043,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P47),0)","v":104.50182068973027},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P47),0)","v":131.42079766576535},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P47),0)","v":10.003286270085527},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P47),0)","v":35.045201238390092},{"$f":"IFERROR(MAX(1/S47-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T47-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q47,R47)*(W47-X47)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":13734.112628868901},{"$f":"IF(AND(R47>Q47, Induced=\"Y\"), (R47-Q47)*(W47-X47)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1768.9082314674306},545706.33428383886,115115.05043891628,null,2046,97669.954377882314,0,null,191662.83850167203,null,33003.476967767201]
[null,2044,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B48),0)","v":176.83222931242926},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B48),0)","v":205.25584067017735},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B48),0)","v":10.002808033381172},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B48),0)","v":35.040955329500221},{"$f":"IFERROR(MAX(1/E48-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F48-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C48*INDEX(ReliabilityModelGroup,A20,18),D48*INDEX(ReliabilityModelGroup,A20,25))*(I48-J48)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":34395.362031847624},{"$f":"IF(AND(D48*INDEX(ReliabilityModelGroup,A20,25)>C48*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D48*INDEX(ReliabilityModelGroup,A20,25)-C48*INDEX(ReliabilityModelGroup,A20,18))*(I48-J48)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2764.3162298626448},529153.81844675436,104320.88673977667,null,2044,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P48),0)","v":108.38104377213494},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P48),0)","v":136.40303165856676},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P48),0)","v":10.002808033381172},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P48),0)","v":35.040955329500221},{"$f":"IFERROR(MAX(1/S48-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T48-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q48,R48)*(W48-X48)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":14243.93806898671},{"$f":"IF(AND(R48>Q48, Induced=\"Y\"), (R48-Q48)*(W48-X48)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1841.3896292759796},566203.53497884679,111625.11312413974,null,2047,94342.037610898624,0,null,184898.10465013993,null,29755.719894496688]
[null,2045,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B49),0)","v":183.16148802582757},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B49),0)","v":212.66406234114766},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B49),0)","v":10.002329796676815},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B49),0)","v":35.03670942061035},{"$f":"IFERROR(MAX(1/E49-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F49-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C49*INDEX(ReliabilityModelGroup,A20,18),D49*INDEX(ReliabilityModelGroup,A20,25))*(I49-J49)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":35626.456305142856},{"$f":"IF(AND(D49*INDEX(ReliabilityModelGroup,A20,25)>C49*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D49*INDEX(ReliabilityModelGroup,A20,25)-C49*INDEX(ReliabilityModelGroup,A20,18))*(I49-J49)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2869.2499336590072},548178.85684053856,101001.50350795075,null,2045,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P49),0)","v":112.26026685453962},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P49),0)","v":141.38526565136999},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P49),0)","v":10.002329796676815},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P49),0)","v":35.03670942061035},{"$f":"IFERROR(MAX(1/S49-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T49-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q49,R49)*(W49-X49)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":14753.763509104516},{"$f":"IF(AND(R49>Q49, Induced=\"Y\"), (R49-Q49)*(W49-X49)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1913.8710270846479},586700.73567385867,108099.12799960135,null,2048,91031.536474312481,0,null,178327.24043287459,null,26820.811497692579]
[null,2046,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B50),0)","v":189.49074673922405},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B50),0)","v":220.07228401211796},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B50),0)","v":10.001851559972458},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B50),0)","v":35.032463511720479},{"$f":"IFERROR(MAX(1/E50-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F50-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C50*INDEX(ReliabilityModelGroup,A20,18),D50*INDEX(ReliabilityModelGroup,A20,25))*(I50-J50)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":36857.550578437738},{"$f":"IF(AND(D50*INDEX(ReliabilityModelGroup,A20,25)>C50*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D50*INDEX(ReliabilityModelGroup,A20,25)-C50*INDEX(ReliabilityModelGroup,A20,18))*(I50-J50)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2974.1836374555451},567203.89523432031,97669.954377882314,null,2046,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P50),0)","v":116.1394899369443},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P50),0)","v":146.3674996441714},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P50),0)","v":10.001851559972458},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P50),0)","v":35.032463511720479},{"$f":"IFERROR(MAX(1/S50-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T50-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q50,R50)*(W50-X50)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":15263.588949222321},{"$f":"IF(AND(R50>Q50, Induced=\"Y\"), (R50-Q50)*(W50-X50)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":1986.3524248931967},607197.93636886636,104556.74800856524,null,2049,87750.415271316335,0,null,171832.58479339952,null,24153.271888357638]
[null,2047,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B51),0)","v":195.82000545262235},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B51),0)","v":227.48050568308827},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B51),0)","v":10.001373323268103},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B51),0)","v":35.028217602830608},{"$f":"IFERROR(MAX(1/E51-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F51-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C51*INDEX(ReliabilityModelGroup,A20,18),D51*INDEX(ReliabilityModelGroup,A20,25))*(I51-J51)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":38088.644851732963},{"$f":"IF(AND(D51*INDEX(ReliabilityModelGroup,A20,25)>C51*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D51*INDEX(ReliabilityModelGroup,A20,25)-C51*INDEX(ReliabilityModelGroup,A20,18))*(I51-J51)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3079.1173412519115},586228.93362810463,94342.037610898624,null,2047,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P51),0)","v":120.01871301934898},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P51),0)","v":151.34973363697463},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P51),0)","v":10.001373323268103},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P51),0)","v":35.028217602830608},{"$f":"IFERROR(MAX(1/S51-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T51-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q51,R51)*(W51-X51)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":15773.414389340127},{"$f":"IF(AND(R51>Q51, Induced=\"Y\"), (R51-Q51)*(W51-X51)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2058.8338227018648},627695.13706387812,101015.20896037118,null,2050,84527.285946541611,0,null,165450.05667079042,null,21734.696977905249]
[null,2048,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B52),0)","v":202.14926416601884},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B52),0)","v":234.88872735405857},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B52),0)","v":10.000895086563746},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B52),0)","v":35.023971693940737},{"$f":"IFERROR(MAX(1/E52-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F52-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C52*INDEX(ReliabilityModelGroup,A20,18),D52*INDEX(ReliabilityModelGroup,A20,25))*(I52-J52)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":39319.739125027838},{"$f":"IF(AND(D52*INDEX(ReliabilityModelGroup,A20,25)>C52*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D52*INDEX(ReliabilityModelGroup,A20,25)-C52*INDEX(ReliabilityModelGroup,A20,18))*(I52-J52)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3184.0510450484499},605253.97202188638,91031.536474312481,null,2048,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P52),0)","v":123.89793610175366},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P52),0)","v":156.33196762977605},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P52),0)","v":10.000895086563746},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P52),0)","v":35.023971693940737},{"$f":"IFERROR(MAX(1/S52-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T52-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q52,R52)*(W52-X52)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":16283.239829457936},{"$f":"IF(AND(R52>Q52, Induced=\"Y\"), (R52-Q52)*(W52-X52)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2131.3152205104138},648192.33775888593,97489.56167929816,null,2051,81470.75151842201,0,null,159262.48722063162,null,19553.134408452403]
[null,2049,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B53),0)","v":208.47852287941532},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B53),0)","v":242.29694902502888},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B53),0)","v":10.000416849859391},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B53),0)","v":35.019725785050866},{"$f":"IFERROR(MAX(1/E53-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F53-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C53*INDEX(ReliabilityModelGroup,A20,18),D53*INDEX(ReliabilityModelGroup,A20,25))*(I53-J53)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":40550.83339832272},{"$f":"IF(AND(D53*INDEX(ReliabilityModelGroup,A20,25)>C53*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D53*INDEX(ReliabilityModelGroup,A20,25)-C53*INDEX(ReliabilityModelGroup,A20,18))*(I53-J53)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3288.9847488449877},624279.01041566825,87750.415271316335,null,2049,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P53),0)","v":127.77715918415834},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P53),0)","v":161.31420162257746},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P53),0)","v":10.000416849859391},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P53),0)","v":35.019725785050866},{"$f":"IFERROR(MAX(1/S53-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T53-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0639337563053851E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q53,R53)*(W53-X53)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":16793.065269575742},{"$f":"IF(AND(R53>Q53, Induced=\"Y\"), (R53-Q53)*(W53-X53)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2203.7966183189628},668689.53845389374,93992.884123789729,null,2052,78459.617637803414,0,null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE53:AG53,AG96:AG96))","v":78459.617637803414},null,9002.545010157779]
[null,2050,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B54),0)","v":214.80778159281363},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B54),0)","v":249.70517069599919},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B54),0)","v":9.9999386131550345},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B54),0)","v":35.015479876160995},{"$f":"IFERROR(MAX(1/E54-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":6.1387221801656455E-7},{"$f":"IFERROR(MAX(1/F54-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0642584145338969E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C54*INDEX(ReliabilityModelGroup,A20,18),D54*INDEX(ReliabilityModelGroup,A20,25))*(I54-J54)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":41790.9692082494},{"$f":"IF(AND(D54*INDEX(ReliabilityModelGroup,A20,25)>C54*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D54*INDEX(ReliabilityModelGroup,A20,25)-C54*INDEX(ReliabilityModelGroup,A20,18))*(I54-J54)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3394.6528907040188},643443.25868909678,84527.285946541611,null,2050,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P54),0)","v":131.65638226656301},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P54),0)","v":166.29643561538069},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P54),0)","v":9.9999386131550345},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P54),0)","v":35.015479876160995},{"$f":"IFERROR(MAX(1/S54-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":6.1387221801656455E-7},{"$f":"IFERROR(MAX(1/T54-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0642584145338969E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q54,R54)*(W54-X54)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":17306.635025212239},{"$f":"IF(AND(R54>Q54, Induced=\"Y\"), (R54-Q54)*(W54-X54)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2276.7705987396143},689335.87796310533,90556.067039241287,null,2053,75500.543168071425,0,null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE54:AG54,AG97:AG97))","v":75500.543168071425},null,8096.2780078700935]
[null,2051,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B55),0)","v":221.13704030621011},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B55),0)","v":257.11339236696949},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B55),0)","v":9.9994603764506795},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B55),0)","v":35.011233967271124},{"$f":"IFERROR(MAX(1/E55-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":5.3965267024919106E-6},{"$f":"IFERROR(MAX(1/F55-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0667864566832585E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C55*INDEX(ReliabilityModelGroup,A20,18),D55*INDEX(ReliabilityModelGroup,A20,25))*(I55-J55)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":43094.808793433571},{"$f":"IF(AND(D55*INDEX(ReliabilityModelGroup,A20,25)>C55*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D55*INDEX(ReliabilityModelGroup,A20,25)-C55*INDEX(ReliabilityModelGroup,A20,18))*(I55-J55)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3505.5050275540289},663588.46881086344,81470.75151842201,null,2051,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P55),0)","v":135.53560534896769},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P55),0)","v":171.2786696081821},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P55),0)","v":9.9994603764506795},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P55),0)","v":35.011233967271124},{"$f":"IFERROR(MAX(1/S55-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":5.3965267024919106E-6},{"$f":"IFERROR(MAX(1/T55-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0667864566832585E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q55,R55)*(W55-X55)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":17846.586030410617},{"$f":"IF(AND(R55>Q55, Induced=\"Y\"), (R55-Q55)*(W55-X55)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2353.2254482140156},711033.36404758715,87295.703958562124,null,2054,72569.34191011636,0,null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE55:AG55,AG98:AG98))","v":72569.34191011636},null,7272.8518913768585]
[null,2052,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B56),0)","v":227.46629901960841},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B56),0)","v":264.5216140379398},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B56),0)","v":9.9989821397463228},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B56),0)","v":35.006988058381253},{"$f":"IFERROR(MAX(1/E56-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":1.0179638681731551E-5},{"$f":"IFERROR(MAX(1/F56-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0693123396370271E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C56*INDEX(ReliabilityModelGroup,A20,18),D56*INDEX(ReliabilityModelGroup,A20,25))*(I56-J56)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":44402.733602833861},{"$f":"IF(AND(D56*INDEX(ReliabilityModelGroup,A20,25)>C56*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D56*INDEX(ReliabilityModelGroup,A20,25)-C56*INDEX(ReliabilityModelGroup,A20,18))*(I56-J56)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3616.7056140176187},683796.81444796512,78459.617637803414,null,2052,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P56),0)","v":139.41482843137237},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P56),0)","v":176.26090360098533},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P56),0)","v":9.9989821397463228},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P56),0)","v":35.006988058381253},{"$f":"IFERROR(MAX(1/S56-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":1.0179638681731551E-5},{"$f":"IFERROR(MAX(1/T56-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0693123396370271E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q56,R56)*(W56-X56)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":18388.228824190064},{"$f":"IF(AND(R56>Q56, Induced=\"Y\"), (R56-Q56)*(W56-X56)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2429.921081980423},732798.87669720128,84082.16952208319]
[null,2053,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B57),0)","v":233.7955577330049},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B57),0)","v":271.92983570891192},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B57),0)","v":9.9985039030419678},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B57),0)","v":35.002742149491382},{"$f":"IFERROR(MAX(1/E57-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":1.4963208221349666E-5},{"$f":"IFERROR(MAX(1/F57-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0718360702772838E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6365264540511129E-3},{"$f":"MIN(C57*INDEX(ReliabilityModelGroup,A20,18),D57*INDEX(ReliabilityModelGroup,A20,25))*(I57-J57)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":45714.738529702649},{"$f":"IF(AND(D57*INDEX(ReliabilityModelGroup,A20,25)>C57*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D57*INDEX(ReliabilityModelGroup,A20,25)-C57*INDEX(ReliabilityModelGroup,A20,18))*(I57-J57)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3728.2542140480714},704068.21667101036,75500.543168071425,null,2053,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P57),0)","v":143.29405151377705},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P57),0)","v":181.24313759378674},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P57),0)","v":9.9985039030419678},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P57),0)","v":35.002742149491382},{"$f":"IFERROR(MAX(1/S57-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":1.4963208221349666E-5},{"$f":"IFERROR(MAX(1/T57-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0718360702772838E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6365264540511129E-3},{"$f":"MIN(Q57,R57)*(W57-X57)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":18931.561291725146},{"$f":"IF(AND(R57>Q57, Induced=\"Y\"), (R57-Q57)*(W57-X57)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2506.8571985334042},754632.33085710101,80922.770724248825,null,"Total",{"$f":"SUM(AE26:AE55)","v":3344492.9587952141},{"$f":"SUM(AF26:AF55)","v":0},null,{"$f":"SUM(AH26:AH55)","v":6517822.2166542476},null,{"$f":"SUM(AJ26:AJ55)","v":2306647.6246628384}]
[null,2054,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B58),0)","v":240.1248164464032},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B58),0)","v":279.33805737988223},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B58),0)","v":9.998025666337611},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B58),0)","v":34.998496240601504},{"$f":"IFERROR(MAX(1/E58-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":1.9747235387043705E-5},{"$f":"IFERROR(MAX(1/F58-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":1.2276114364287438E-6},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":2.0743576554504178E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":5.6427299153793652E-3},{"$f":"MIN(C58*INDEX(ReliabilityModelGroup,A20,18),D58*INDEX(ReliabilityModelGroup,A20,25))*(I58-J58)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":47011.506057702034},{"$f":"IF(AND(D58*INDEX(ReliabilityModelGroup,A20,25)>C58*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D58*INDEX(ReliabilityModelGroup,A20,25)-C58*INDEX(ReliabilityModelGroup,A20,18))*(I58-J58)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":3838.5734989158195},724105.1328862384,72569.34191011636,null,2054,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P58),0)","v":147.17327459618264},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P58),0)","v":186.22537158658815},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P58),0)","v":9.998025666337611},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P58),0)","v":34.998496240601504},{"$f":"IFERROR(MAX(1/S58-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":1.9747235387043705E-5},{"$f":"IFERROR(MAX(1/T58-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":1.2276114364287438E-6},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":2.0743576554504178E-2},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":5.6427299153793652E-3},{"$f":"MIN(Q58,R58)*(W58-X58)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":19468.583589719681},{"$f":"IF(AND(R58>Q58, Induced=\"Y\"), (R58-Q58)*(W58-X58)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":2582.9724068369351},776214.77107879298,77791.735702209611]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M29:M58)","v":13318465.63376198},{"$f":"SUM(N29:N58)","v":3344492.9587952141},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:AA58)","v":14232093.47348832},{"$f":"SUM(AB29:AB58)","v":3566397.4307140703}]
[]
[{"$f":"MAX($A$1:A61)+1","v":2},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,A62,2)),\"Not Used\",INDEX(ReliabilityGroup,A62,2))","v":"Dummy"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($O$1:O61)+1","v":2},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,O62,2)),\"Not Used\",INDEX(ReliabilityGroup,O62,2))","v":"Dummy"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",1,2]
[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,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AE62,1)),\"Not Used\",INDEX(ModelGroup,AE62,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,AF62,1)),\"Not Used\",INDEX(ModelGroup,AF62,1))","v":"Dummy"}]
[null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",null,null,null,null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",null,null,null,null,"Year"]
[null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",null,null,null,null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)"]
[null,"Year",null,null,null,null,null,null,"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",null,null,null,null,null,null,"(hours/vehicle)",null,"Existing","New","Constant","Present",null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AB9,MATCH(AE$62,$O:$O),0)","v":126025.09975546418},0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,{"$f":"AD66+1","v":2026},131438.61735430907,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A62,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A62,3))),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A62,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1B,A62,3))),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,A62,4)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A62,4)),0),0))","v":0},{"$f":"IFERROR(MAX(1/E68-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F68-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G68)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H68)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C68*INDEX(ReliabilityModelGroup,A62,18),D68*INDEX(ReliabilityModelGroup,A62,25))*(I68-J68)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D68*INDEX(ReliabilityModelGroup,A62,25)>C68*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D68*INDEX(ReliabilityModelGroup,A62,25)-C68*INDEX(ReliabilityModelGroup,A62,18))*(I68-J68)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},{"$f":"(K68+L68)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B68-YearCurrent)","v":0},{"$f":"M68/(1+DiscRate)^(B68-YearCurrent)","v":0},null,{"$f":"YearFirst","v":2020},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O62,5))*_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O62,3)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,$O62,5))*_xlfn.SINGLE(INDEX(ReliabilityData1B,$O62,3)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,O62,4)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,O62,4)),0),0))","v":0},{"$f":"IFERROR(MAX(1/S68-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T68-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U68)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V68)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q68,R68)*(W68-X68)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R68>Q68, Induced=\"Y\"), (R68-Q68)*(W68-X68)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},{"$f":"(Y68+Z68)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B68-YearCurrent)","v":0},{"$f":"AA68/(1+DiscRate)^(P68-YearCurrent)","v":0},null,{"$f":"AD67+1","v":2027},135604.45574526532,0]
[null,{"$f":"YearLast","v":2054},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A62,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A62,3))),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$A62,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20B,$A62,3))),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,A62,4)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,A62,4)),0),0))","v":0},{"$f":"IFERROR(MAX(1/E69-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F69-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G69)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H69)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C69*INDEX(ReliabilityModelGroup,A62,18),D69*INDEX(ReliabilityModelGroup,A62,25))*(I69-J69)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D69*INDEX(ReliabilityModelGroup,A62,25)>C69*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D69*INDEX(ReliabilityModelGroup,A62,25)-C69*INDEX(ReliabilityModelGroup,A62,18))*(I69-J69)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},{"$f":"(K69+L69)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B69-YearCurrent)","v":0},{"$f":"M69/(1+DiscRate)^(B69-YearCurrent)","v":0},null,{"$f":"YearLast","v":2054},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O62,5))*_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O62,3)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$O62,5))*_xlfn.SINGLE(INDEX(ReliabilityData20B,$O62,3)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,O62,4)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O62,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,O62,4)),0),0))","v":0},{"$f":"IFERROR(MAX(1/S69-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T69-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U69)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V69)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q69,R69)*(W69-X69)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R69>Q69, Induced=\"Y\"), (R69-Q69)*(W69-X69)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},{"$f":"(Y69+Z69)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B69-YearCurrent)","v":0},{"$f":"AA69/(1+DiscRate)^(P69-YearCurrent)","v":0},null,2028,138662.69363311966,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,140740.42154739573,0]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B71),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B71),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B71),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B71),0)","v":0},{"$f":"IFERROR(MAX(1/E71-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F71-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G71)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H71)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C71*INDEX(ReliabilityModelGroup,A62,18),D71*INDEX(ReliabilityModelGroup,A62,25))*(I71-J71)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D71*INDEX(ReliabilityModelGroup,A62,25)>C71*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D71*INDEX(ReliabilityModelGroup,A62,25)-C71*INDEX(ReliabilityModelGroup,A62,18))*(I71-J71)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},{"$f":"(K71+L71)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B71-YearCurrent)","v":0},{"$f":"M71/(1+DiscRate)^(B71-YearCurrent)","v":0},null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P71),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P71),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P71),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P71),0)","v":0},{"$f":"IFERROR(MAX(1/S71-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T71-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U71)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V71)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q71,R71)*(W71-X71)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R71>Q71, Induced=\"Y\"), (R71-Q71)*(W71-X71)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},{"$f":"(Y71+Z71)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B71-YearCurrent)","v":0},{"$f":"AA71/(1+DiscRate)^(P71-YearCurrent)","v":0},null,2030,141952.84171395298,0]
[null,{"$f":"B71+1","v":2026},{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B72),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B72),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B72),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B72),0)","v":0},{"$f":"IFERROR(MAX(1/E72-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F72-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G72)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H72)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C72*INDEX(ReliabilityModelGroup,A62,18),D72*INDEX(ReliabilityModelGroup,A62,25))*(I72-J72)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D72*INDEX(ReliabilityModelGroup,A62,25)>C72*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D72*INDEX(ReliabilityModelGroup,A62,25)-C72*INDEX(ReliabilityModelGroup,A62,18))*(I72-J72)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,{"$f":"P71+1","v":2026},{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P72),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P72),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P72),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P72),0)","v":0},{"$f":"IFERROR(MAX(1/S72-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T72-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U72)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V72)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q72,R72)*(W72-X72)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R72>Q72, Induced=\"Y\"), (R72-Q72)*(W72-X72)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2031,142404.2796056126,0]
[null,{"$f":"B72+1","v":2027},{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B73),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B73),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B73),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B73),0)","v":0},{"$f":"IFERROR(MAX(1/E73-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F73-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G73)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H73)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C73*INDEX(ReliabilityModelGroup,A62,18),D73*INDEX(ReliabilityModelGroup,A62,25))*(I73-J73)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D73*INDEX(ReliabilityModelGroup,A62,25)>C73*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D73*INDEX(ReliabilityModelGroup,A62,25)-C73*INDEX(ReliabilityModelGroup,A62,18))*(I73-J73)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,{"$f":"P72+1","v":2027},{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P73),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P73),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P73),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P73),0)","v":0},{"$f":"IFERROR(MAX(1/S73-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T73-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U73)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V73)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q73,R73)*(W73-X73)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R73>Q73, Induced=\"Y\"), (R73-Q73)*(W73-X73)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2032,142189.11402048732,0]
[null,2028,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B74),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B74),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B74),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B74),0)","v":0},{"$f":"IFERROR(MAX(1/E74-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F74-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G74)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H74)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C74*INDEX(ReliabilityModelGroup,A62,18),D74*INDEX(ReliabilityModelGroup,A62,25))*(I74-J74)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D74*INDEX(ReliabilityModelGroup,A62,25)>C74*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D74*INDEX(ReliabilityModelGroup,A62,25)-C74*INDEX(ReliabilityModelGroup,A62,18))*(I74-J74)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2028,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P74),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P74),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P74),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P74),0)","v":0},{"$f":"IFERROR(MAX(1/S74-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T74-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U74)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V74)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q74,R74)*(W74-X74)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R74>Q74, Induced=\"Y\"), (R74-Q74)*(W74-X74)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2033,141392.63201871887,0]
[null,2029,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B75),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B75),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B75),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B75),0)","v":0},{"$f":"IFERROR(MAX(1/E75-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F75-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G75)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H75)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C75*INDEX(ReliabilityModelGroup,A62,18),D75*INDEX(ReliabilityModelGroup,A62,25))*(I75-J75)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D75*INDEX(ReliabilityModelGroup,A62,25)>C75*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D75*INDEX(ReliabilityModelGroup,A62,25)-C75*INDEX(ReliabilityModelGroup,A62,18))*(I75-J75)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2029,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P75),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P75),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P75),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P75),0)","v":0},{"$f":"IFERROR(MAX(1/S75-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T75-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U75)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V75)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q75,R75)*(W75-X75)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R75>Q75, Induced=\"Y\"), (R75-Q75)*(W75-X75)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2034,140091.81456858417,0]
[null,2030,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B76),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B76),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B76),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B76),0)","v":0},{"$f":"IFERROR(MAX(1/E76-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F76-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G76)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H76)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C76*INDEX(ReliabilityModelGroup,A62,18),D76*INDEX(ReliabilityModelGroup,A62,25))*(I76-J76)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D76*INDEX(ReliabilityModelGroup,A62,25)>C76*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D76*INDEX(ReliabilityModelGroup,A62,25)-C76*INDEX(ReliabilityModelGroup,A62,18))*(I76-J76)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2030,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P76),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P76),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P76),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P76),0)","v":0},{"$f":"IFERROR(MAX(1/S76-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T76-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U76)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V76)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q76,R76)*(W76-X76)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R76>Q76, Induced=\"Y\"), (R76-Q76)*(W76-X76)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2035,138356.05830906582,0]
[null,2031,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B77),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B77),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B77),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B77),0)","v":0},{"$f":"IFERROR(MAX(1/E77-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F77-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G77)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H77)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C77*INDEX(ReliabilityModelGroup,A62,18),D77*INDEX(ReliabilityModelGroup,A62,25))*(I77-J77)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D77*INDEX(ReliabilityModelGroup,A62,25)>C77*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D77*INDEX(ReliabilityModelGroup,A62,25)-C77*INDEX(ReliabilityModelGroup,A62,18))*(I77-J77)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2031,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P77),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P77),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P77),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P77),0)","v":0},{"$f":"IFERROR(MAX(1/S77-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T77-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U77)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V77)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q77,R77)*(W77-X77)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R77>Q77, Induced=\"Y\"), (R77-Q77)*(W77-X77)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2036,136247.83842502991,0]
[null,2032,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B78),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B78),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B78),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B78),0)","v":0},{"$f":"IFERROR(MAX(1/E78-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F78-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G78)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H78)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C78*INDEX(ReliabilityModelGroup,A62,18),D78*INDEX(ReliabilityModelGroup,A62,25))*(I78-J78)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D78*INDEX(ReliabilityModelGroup,A62,25)>C78*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D78*INDEX(ReliabilityModelGroup,A62,25)-C78*INDEX(ReliabilityModelGroup,A62,18))*(I78-J78)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2032,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P78),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P78),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P78),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P78),0)","v":0},{"$f":"IFERROR(MAX(1/S78-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T78-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U78)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V78)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q78,R78)*(W78-X78)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R78>Q78, Induced=\"Y\"), (R78-Q78)*(W78-X78)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2037,133823.31725085131,0]
[null,2033,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B79),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B79),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B79),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B79),0)","v":0},{"$f":"IFERROR(MAX(1/E79-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F79-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G79)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H79)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C79*INDEX(ReliabilityModelGroup,A62,18),D79*INDEX(ReliabilityModelGroup,A62,25))*(I79-J79)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D79*INDEX(ReliabilityModelGroup,A62,25)>C79*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D79*INDEX(ReliabilityModelGroup,A62,25)-C79*INDEX(ReliabilityModelGroup,A62,18))*(I79-J79)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2033,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P79),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P79),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P79),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P79),0)","v":0},{"$f":"IFERROR(MAX(1/S79-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T79-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U79)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V79)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q79,R79)*(W79-X79)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R79>Q79, Induced=\"Y\"), (R79-Q79)*(W79-X79)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2038,131132.90286644292,0]
[null,2034,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B80),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B80),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B80),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B80),0)","v":0},{"$f":"IFERROR(MAX(1/E80-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F80-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G80)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H80)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C80*INDEX(ReliabilityModelGroup,A62,18),D80*INDEX(ReliabilityModelGroup,A62,25))*(I80-J80)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D80*INDEX(ReliabilityModelGroup,A62,25)>C80*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D80*INDEX(ReliabilityModelGroup,A62,25)-C80*INDEX(ReliabilityModelGroup,A62,18))*(I80-J80)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2034,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P80),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P80),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P80),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P80),0)","v":0},{"$f":"IFERROR(MAX(1/S80-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T80-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U80)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V80)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q80,R80)*(W80-X80)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R80>Q80, Induced=\"Y\"), (R80-Q80)*(W80-X80)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2039,128221.7616240177,0]
[null,2035,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B81),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B81),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B81),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B81),0)","v":0},{"$f":"IFERROR(MAX(1/E81-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F81-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G81)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H81)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C81*INDEX(ReliabilityModelGroup,A62,18),D81*INDEX(ReliabilityModelGroup,A62,25))*(I81-J81)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D81*INDEX(ReliabilityModelGroup,A62,25)>C81*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D81*INDEX(ReliabilityModelGroup,A62,25)-C81*INDEX(ReliabilityModelGroup,A62,18))*(I81-J81)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2035,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P81),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P81),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P81),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P81),0)","v":0},{"$f":"IFERROR(MAX(1/S81-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T81-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U81)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V81)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q81,R81)*(W81-X81)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R81>Q81, Induced=\"Y\"), (R81-Q81)*(W81-X81)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2040,125130.28824260083,0]
[null,2036,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B82),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B82),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B82),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B82),0)","v":0},{"$f":"IFERROR(MAX(1/E82-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F82-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G82)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H82)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C82*INDEX(ReliabilityModelGroup,A62,18),D82*INDEX(ReliabilityModelGroup,A62,25))*(I82-J82)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D82*INDEX(ReliabilityModelGroup,A62,25)>C82*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D82*INDEX(ReliabilityModelGroup,A62,25)-C82*INDEX(ReliabilityModelGroup,A62,18))*(I82-J82)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2036,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P82),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P82),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P82),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P82),0)","v":0},{"$f":"IFERROR(MAX(1/S82-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T82-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U82)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V82)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q82,R82)*(W82-X82)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R82>Q82, Induced=\"Y\"), (R82-Q82)*(W82-X82)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2041,121894.53682867331,0]
[null,2037,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B83),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B83),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B83),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B83),0)","v":0},{"$f":"IFERROR(MAX(1/E83-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F83-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G83)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H83)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C83*INDEX(ReliabilityModelGroup,A62,18),D83*INDEX(ReliabilityModelGroup,A62,25))*(I83-J83)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D83*INDEX(ReliabilityModelGroup,A62,25)>C83*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D83*INDEX(ReliabilityModelGroup,A62,25)-C83*INDEX(ReliabilityModelGroup,A62,18))*(I83-J83)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2037,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P83),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P83),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P83),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P83),0)","v":0},{"$f":"IFERROR(MAX(1/S83-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T83-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U83)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V83)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q83,R83)*(W83-X83)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R83>Q83, Induced=\"Y\"), (R83-Q83)*(W83-X83)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2042,118546.61592345285,0]
[null,2038,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B84),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B84),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B84),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B84),0)","v":0},{"$f":"IFERROR(MAX(1/E84-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F84-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G84)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H84)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C84*INDEX(ReliabilityModelGroup,A62,18),D84*INDEX(ReliabilityModelGroup,A62,25))*(I84-J84)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D84*INDEX(ReliabilityModelGroup,A62,25)>C84*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D84*INDEX(ReliabilityModelGroup,A62,25)-C84*INDEX(ReliabilityModelGroup,A62,18))*(I84-J84)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2038,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P84),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P84),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P84),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P84),0)","v":0},{"$f":"IFERROR(MAX(1/S84-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T84-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U84)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V84)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q84,R84)*(W84-X84)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R84>Q84, Induced=\"Y\"), (R84-Q84)*(W84-X84)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2043,115115.05043891628,0]
[null,2039,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B85),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B85),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B85),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B85),0)","v":0},{"$f":"IFERROR(MAX(1/E85-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F85-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G85)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H85)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C85*INDEX(ReliabilityModelGroup,A62,18),D85*INDEX(ReliabilityModelGroup,A62,25))*(I85-J85)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D85*INDEX(ReliabilityModelGroup,A62,25)>C85*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D85*INDEX(ReliabilityModelGroup,A62,25)-C85*INDEX(ReliabilityModelGroup,A62,18))*(I85-J85)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2039,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P85),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P85),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P85),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P85),0)","v":0},{"$f":"IFERROR(MAX(1/S85-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T85-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U85)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V85)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q85,R85)*(W85-X85)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R85>Q85, Induced=\"Y\"), (R85-Q85)*(W85-X85)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2044,111625.11312413974,0]
[null,2040,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B86),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B86),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B86),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B86),0)","v":0},{"$f":"IFERROR(MAX(1/E86-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F86-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G86)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H86)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C86*INDEX(ReliabilityModelGroup,A62,18),D86*INDEX(ReliabilityModelGroup,A62,25))*(I86-J86)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D86*INDEX(ReliabilityModelGroup,A62,25)>C86*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D86*INDEX(ReliabilityModelGroup,A62,25)-C86*INDEX(ReliabilityModelGroup,A62,18))*(I86-J86)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2040,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P86),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P86),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P86),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P86),0)","v":0},{"$f":"IFERROR(MAX(1/S86-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T86-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U86)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V86)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q86,R86)*(W86-X86)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R86>Q86, Induced=\"Y\"), (R86-Q86)*(W86-X86)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2045,108099.12799960135,0]
[null,2041,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B87),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B87),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B87),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B87),0)","v":0},{"$f":"IFERROR(MAX(1/E87-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F87-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G87)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H87)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C87*INDEX(ReliabilityModelGroup,A62,18),D87*INDEX(ReliabilityModelGroup,A62,25))*(I87-J87)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D87*INDEX(ReliabilityModelGroup,A62,25)>C87*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D87*INDEX(ReliabilityModelGroup,A62,25)-C87*INDEX(ReliabilityModelGroup,A62,18))*(I87-J87)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2041,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P87),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P87),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P87),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P87),0)","v":0},{"$f":"IFERROR(MAX(1/S87-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T87-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U87)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V87)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q87,R87)*(W87-X87)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R87>Q87, Induced=\"Y\"), (R87-Q87)*(W87-X87)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2046,104556.74800856524,0]
[null,2042,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B88),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B88),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B88),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B88),0)","v":0},{"$f":"IFERROR(MAX(1/E88-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F88-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G88)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H88)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C88*INDEX(ReliabilityModelGroup,A62,18),D88*INDEX(ReliabilityModelGroup,A62,25))*(I88-J88)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D88*INDEX(ReliabilityModelGroup,A62,25)>C88*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D88*INDEX(ReliabilityModelGroup,A62,25)-C88*INDEX(ReliabilityModelGroup,A62,18))*(I88-J88)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2042,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P88),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P88),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P88),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P88),0)","v":0},{"$f":"IFERROR(MAX(1/S88-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T88-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U88)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V88)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q88,R88)*(W88-X88)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R88>Q88, Induced=\"Y\"), (R88-Q88)*(W88-X88)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2047,101015.20896037118,0]
[null,2043,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B89),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B89),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B89),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B89),0)","v":0},{"$f":"IFERROR(MAX(1/E89-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F89-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G89)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H89)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C89*INDEX(ReliabilityModelGroup,A62,18),D89*INDEX(ReliabilityModelGroup,A62,25))*(I89-J89)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D89*INDEX(ReliabilityModelGroup,A62,25)>C89*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D89*INDEX(ReliabilityModelGroup,A62,25)-C89*INDEX(ReliabilityModelGroup,A62,18))*(I89-J89)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2043,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P89),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P89),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P89),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P89),0)","v":0},{"$f":"IFERROR(MAX(1/S89-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T89-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U89)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V89)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q89,R89)*(W89-X89)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R89>Q89, Induced=\"Y\"), (R89-Q89)*(W89-X89)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2048,97489.56167929816,0]
[null,2044,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B90),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B90),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B90),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B90),0)","v":0},{"$f":"IFERROR(MAX(1/E90-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F90-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G90)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H90)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C90*INDEX(ReliabilityModelGroup,A62,18),D90*INDEX(ReliabilityModelGroup,A62,25))*(I90-J90)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D90*INDEX(ReliabilityModelGroup,A62,25)>C90*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D90*INDEX(ReliabilityModelGroup,A62,25)-C90*INDEX(ReliabilityModelGroup,A62,18))*(I90-J90)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2044,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P90),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P90),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P90),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P90),0)","v":0},{"$f":"IFERROR(MAX(1/S90-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T90-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U90)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V90)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q90,R90)*(W90-X90)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R90>Q90, Induced=\"Y\"), (R90-Q90)*(W90-X90)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2049,93992.884123789729,0]
[null,2045,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B91),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B91),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B91),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B91),0)","v":0},{"$f":"IFERROR(MAX(1/E91-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F91-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G91)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H91)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C91*INDEX(ReliabilityModelGroup,A62,18),D91*INDEX(ReliabilityModelGroup,A62,25))*(I91-J91)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D91*INDEX(ReliabilityModelGroup,A62,25)>C91*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D91*INDEX(ReliabilityModelGroup,A62,25)-C91*INDEX(ReliabilityModelGroup,A62,18))*(I91-J91)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2045,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P91),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P91),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P91),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P91),0)","v":0},{"$f":"IFERROR(MAX(1/S91-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T91-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U91)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V91)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q91,R91)*(W91-X91)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R91>Q91, Induced=\"Y\"), (R91-Q91)*(W91-X91)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2050,90556.067039241287,0]
[null,2046,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B92),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B92),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B92),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B92),0)","v":0},{"$f":"IFERROR(MAX(1/E92-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F92-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G92)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H92)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C92*INDEX(ReliabilityModelGroup,A62,18),D92*INDEX(ReliabilityModelGroup,A62,25))*(I92-J92)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D92*INDEX(ReliabilityModelGroup,A62,25)>C92*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D92*INDEX(ReliabilityModelGroup,A62,25)-C92*INDEX(ReliabilityModelGroup,A62,18))*(I92-J92)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2046,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P92),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P92),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P92),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P92),0)","v":0},{"$f":"IFERROR(MAX(1/S92-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T92-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U92)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V92)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q92,R92)*(W92-X92)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R92>Q92, Induced=\"Y\"), (R92-Q92)*(W92-X92)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2051,87295.703958562124,0]
[null,2047,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B93),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B93),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B93),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B93),0)","v":0},{"$f":"IFERROR(MAX(1/E93-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F93-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G93)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H93)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C93*INDEX(ReliabilityModelGroup,A62,18),D93*INDEX(ReliabilityModelGroup,A62,25))*(I93-J93)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D93*INDEX(ReliabilityModelGroup,A62,25)>C93*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D93*INDEX(ReliabilityModelGroup,A62,25)-C93*INDEX(ReliabilityModelGroup,A62,18))*(I93-J93)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2047,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P93),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P93),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P93),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P93),0)","v":0},{"$f":"IFERROR(MAX(1/S93-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T93-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U93)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V93)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q93,R93)*(W93-X93)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R93>Q93, Induced=\"Y\"), (R93-Q93)*(W93-X93)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2052,84082.16952208319,0]
[null,2048,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B94),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B94),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B94),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B94),0)","v":0},{"$f":"IFERROR(MAX(1/E94-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F94-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G94)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H94)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C94*INDEX(ReliabilityModelGroup,A62,18),D94*INDEX(ReliabilityModelGroup,A62,25))*(I94-J94)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D94*INDEX(ReliabilityModelGroup,A62,25)>C94*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D94*INDEX(ReliabilityModelGroup,A62,25)-C94*INDEX(ReliabilityModelGroup,A62,18))*(I94-J94)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2048,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P94),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P94),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P94),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P94),0)","v":0},{"$f":"IFERROR(MAX(1/S94-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T94-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U94)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V94)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q94,R94)*(W94-X94)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R94>Q94, Induced=\"Y\"), (R94-Q94)*(W94-X94)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2053,80922.770724248825,0]
[null,2049,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B95),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B95),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B95),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B95),0)","v":0},{"$f":"IFERROR(MAX(1/E95-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F95-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G95)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H95)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C95*INDEX(ReliabilityModelGroup,A62,18),D95*INDEX(ReliabilityModelGroup,A62,25))*(I95-J95)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D95*INDEX(ReliabilityModelGroup,A62,25)>C95*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D95*INDEX(ReliabilityModelGroup,A62,25)-C95*INDEX(ReliabilityModelGroup,A62,18))*(I95-J95)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2049,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P95),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P95),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P95),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P95),0)","v":0},{"$f":"IFERROR(MAX(1/S95-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T95-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U95)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V95)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q95,R95)*(W95-X95)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R95>Q95, Induced=\"Y\"), (R95-Q95)*(W95-X95)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2054,77791.735702209611,0]
[null,2050,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B96),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B96),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B96),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B96),0)","v":0},{"$f":"IFERROR(MAX(1/E96-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F96-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G96)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H96)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C96*INDEX(ReliabilityModelGroup,A62,18),D96*INDEX(ReliabilityModelGroup,A62,25))*(I96-J96)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D96*INDEX(ReliabilityModelGroup,A62,25)>C96*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D96*INDEX(ReliabilityModelGroup,A62,25)-C96*INDEX(ReliabilityModelGroup,A62,18))*(I96-J96)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2050,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P96),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P96),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P96),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P96),0)","v":0},{"$f":"IFERROR(MAX(1/S96-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T96-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U96)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V96)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q96,R96)*(W96-X96)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R96>Q96, Induced=\"Y\"), (R96-Q96)*(W96-X96)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0]
[null,2051,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B97),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B97),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B97),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B97),0)","v":0},{"$f":"IFERROR(MAX(1/E97-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F97-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G97)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H97)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C97*INDEX(ReliabilityModelGroup,A62,18),D97*INDEX(ReliabilityModelGroup,A62,25))*(I97-J97)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D97*INDEX(ReliabilityModelGroup,A62,25)>C97*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D97*INDEX(ReliabilityModelGroup,A62,25)-C97*INDEX(ReliabilityModelGroup,A62,18))*(I97-J97)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2051,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P97),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P97),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P97),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P97),0)","v":0},{"$f":"IFERROR(MAX(1/S97-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T97-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U97)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V97)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q97,R97)*(W97-X97)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R97>Q97, Induced=\"Y\"), (R97-Q97)*(W97-X97)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,"Total",{"$f":"SUM(AE66:AE95)","v":3566397.4307140703},{"$f":"SUM(AF66:AF95)","v":0}]
[null,2052,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B98),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B98),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B98),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B98),0)","v":0},{"$f":"IFERROR(MAX(1/E98-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F98-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G98)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H98)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C98*INDEX(ReliabilityModelGroup,A62,18),D98*INDEX(ReliabilityModelGroup,A62,25))*(I98-J98)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D98*INDEX(ReliabilityModelGroup,A62,25)>C98*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D98*INDEX(ReliabilityModelGroup,A62,25)-C98*INDEX(ReliabilityModelGroup,A62,18))*(I98-J98)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2052,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P98),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P98),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P98),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P98),0)","v":0},{"$f":"IFERROR(MAX(1/S98-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T98-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U98)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V98)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q98,R98)*(W98-X98)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R98>Q98, Induced=\"Y\"), (R98-Q98)*(W98-X98)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0]
[null,2053,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B99),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B99),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B99),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B99),0)","v":0},{"$f":"IFERROR(MAX(1/E99-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F99-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G99)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H99)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C99*INDEX(ReliabilityModelGroup,A62,18),D99*INDEX(ReliabilityModelGroup,A62,25))*(I99-J99)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D99*INDEX(ReliabilityModelGroup,A62,25)>C99*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D99*INDEX(ReliabilityModelGroup,A62,25)-C99*INDEX(ReliabilityModelGroup,A62,18))*(I99-J99)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2053,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P99),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P99),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P99),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P99),0)","v":0},{"$f":"IFERROR(MAX(1/S99-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T99-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U99)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V99)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q99,R99)*(W99-X99)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R99>Q99, Induced=\"Y\"), (R99-Q99)*(W99-X99)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0]
[null,2054,{"$f":"MAX(TREND(C68:C69,$B68:$B69,$B100),0)","v":0},{"$f":"MAX(TREND(D68:D69,$B68:$B69,$B100),0)","v":0},{"$f":"MAX(TREND(E68:E69,$B68:$B69,$B100),0)","v":0},{"$f":"MAX(TREND(F68:F69,$B68:$B69,$B100),0)","v":0},{"$f":"IFERROR(MAX(1/E100-1/INDEX(ReliabilityModelGroup,A62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F100-1/INDEX(ReliabilityModelGroup,A62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,17)*G100)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,16)/INDEX(ReliabilityModelGroup,A62,17)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A62,24)*H100)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A62,23)/INDEX(ReliabilityModelGroup,A62,24)*INDEX(RelAdjFactors,A62,5),0)","v":0},{"$f":"MIN(C100*INDEX(ReliabilityModelGroup,A62,18),D100*INDEX(ReliabilityModelGroup,A62,25))*(I100-J100)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D100*INDEX(ReliabilityModelGroup,A62,25)>C100*INDEX(ReliabilityModelGroup,A62,18), Induced=\"Y\"), (D100*INDEX(ReliabilityModelGroup,A62,25)-C100*INDEX(ReliabilityModelGroup,A62,18))*(I100-J100)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0,null,2054,{"$f":"MAX(TREND(Q68:Q69,$P68:$P69,$P100),0)","v":0},{"$f":"MAX(TREND(R68:R69,$P68:$P69,$P100),0)","v":0},{"$f":"MAX(TREND(S68:S69,$P68:$P69,$P100),0)","v":0},{"$f":"MAX(TREND(T68:T69,$P68:$P69,$P100),0)","v":0},{"$f":"IFERROR(MAX(1/S100-1/INDEX(ReliabilityModelGroup,O62,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T100-1/INDEX(ReliabilityModelGroup,O62,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,17)*U100)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,16)/INDEX(ReliabilityModelGroup,O62,17)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O62,24)*V100)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O62,23)/INDEX(ReliabilityModelGroup,O62,24)*INDEX(RelAdjFactors,O62,15),0)","v":0},{"$f":"MIN(Q100,R100)*(W100-X100)*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R100>Q100, Induced=\"Y\"), (R100-Q100)*(W100-X100)*0.5*(INDEX(ReliabilityModelGroup,A62,12)*AnnualFactor), 0)","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M71:M100)","v":0},{"$f":"SUM(N71:N100)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA71:AA100)","v":0},{"$f":"SUM(AB71:AB100)","v":0}]

{"sheet":"Vehicle Operating Costs","index":8,"n_rows":178,"n_cols":29,"rows_kept":178,"cut":false,"hidden":false,"merged":[[20,23,22,23],[61,23,63,23],[102,23,104,23],[143,23,145,23],[20,24,22,24],[61,24,63,24],[102,24,104,24],[143,24,145,24]]}
[null,"Vehicle Operating Cost Benefits"]
[]
[null,"This sheet calculates changes in highway vehicle operating costs as benefits for highway and transit projects."]
[null,"Net changes in transit operating costs should be included as project costs."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Non-Fuel Cost = VMT x Cost Per Mile",null,null,null,null,"Benefit = Existing Cost - New Cost"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"dollars                         miles","$/mile"]
[]
[null,"Fuel Cost = VMT x Fuel Consumption x Fuel Price",null,null,null,null,null,"Out-of-Pocket Cost = Trips x Cost Per Trip"]
[null,"dollars",null,"gallons/mile","dollars/gallon",null,null,"dollars","trips        $ / trip"]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF VEHICLE OPERATING COST BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"Avion/Jurupa"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,null,"PERCENT TRUCKS",null,"OUT OF POCKET COST",null,"BENEFITS",null,null,null,null,null,null,null,1,2,null,"Present"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(trips/yr)",null,null,"(%)",null,"($/trip)",null,"($/yr)",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X20,1)),\"Not Used\",INDEX(ModelGroup,X20,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,Y20,1)),\"Not Used\",INDEX(ModelGroup,Y20,1))","v":"Dummy"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,null,null,"Adjusted",null,null,null,null,"Fuel","Non-Fuel","Out-of-Pocket Costs","Constant","Present",null,null,"Year",null,null,null,"Veh Op Cost",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","No Build","Build","No Build","Build","Costs","Costs","(Existing)","Dollars","Value",null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":767595},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":808110},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":76650},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":22995},{"$f":"IF(E24=0,55,MAX(5,ROUND(C24/E24,1)))","v":10},{"$f":"IF(F24=0,55,MAX(5,ROUND(D24/F24,1)))","v":35.1},{"$f":"INDEX(ModelData1NB,A18,1)*AnnualFactor","v":704450},{"$f":"INDEX(ModelData1B,A18,1)*AnnualFactor","v":775990},{"$f":"'Travel Time'!O24","v":704450},{"$f":"INDEX(ModelData1NB,A18,9)","v":0.38},{"$f":"INDEX(ModelData1B,A18,9)","v":0.38},{"$f":"INDEX(ModelData1NB,A18,6)","v":0},{"$f":"INDEX(ModelData1B,A18,6)","v":0},{"$f":"(C24*(1-L24)*VLOOKUP(G24,FuelCon,2)-D24*(1-M24)*VLOOKUP(H24,FuelCon,2))*FuelAuto+(C24*L24*VLOOKUP(G24,FuelCon,3)-D24*M24*VLOOKUP(H24,FuelCon,3))*FuelTruck","v":56952.906107999988},{"$f":"(C24*(1-L24)-D24*(1-M24))*NonFuelAuto+(C24*L24-D24*M24)*NonFuelTruck","v":-15716.578799999999},{"$f":"I24*N24-K24*O24","v":0},{"$f":"SUM(P24:R24)","v":41236.327307999993},{"$f":"S24/(1+DiscRate)^(B24-YearCurrent)","v":41236.327307999993},null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($T9,MATCH(X$20,$A:$A),0)","v":27359.114153373597},0,null,{"$f":"IF(VehOp<>\"N\",SUM($X24:Z24),0)","v":27359.114153373597},null,{"$f":"$AA24*(1+DiscRate)^($W24-YearCurrent)","v":38372.572906233007}]
[null,{"$f":"YearLast","v":2054},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":7393440},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":8495010},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":739490},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":242725},{"$f":"IF(E25=0,55,MAX(5,ROUND(C25/E25,1)))","v":10},{"$f":"IF(F25=0,55,MAX(5,ROUND(D25/F25,1)))","v":35},{"$f":"INDEX(ModelData20NB,A18,1)*AnnualFactor","v":6785715},{"$f":"INDEX(ModelData20B,A18,1)*AnnualFactor","v":7796400},{"$f":"'Travel Time'!O25","v":6785715},{"$f":"INDEX(ModelData20NB,A18,9)","v":0.38},{"$f":"INDEX(ModelData20B,A18,9)","v":0.38},{"$f":"INDEX(ModelData20NB,A18,6)","v":0},{"$f":"INDEX(ModelData20B,A18,6)","v":0},{"$f":"(C25*(1-L25)*VLOOKUP(G25,FuelCon,2)-D25*(1-M25)*VLOOKUP(H25,FuelCon,2))*FuelAuto+(C25*L25*VLOOKUP(G25,FuelCon,3)-D25*M25*VLOOKUP(H25,FuelCon,3))*FuelTruck","v":449083.83177600009},{"$f":"(C25*(1-L25)-D25*(1-M25))*NonFuelAuto+(C25*L25-D25*M25)*NonFuelTruck","v":-427321.0344},{"$f":"I25*N25-K25*O25","v":0},{"$f":"SUM(P25:R25)","v":21762.79737600009},{"$f":"S25/(1+DiscRate)^(B25-YearCurrent)","v":2181.0532918120521},null,null,{"$f":"W24+1","v":2026},25187.617468595658,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X25:Z25),0)","v":25187.617468595658},null,37799.822025883579]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W25+1","v":2027},23183.148946997484,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X26:Z26),0)","v":23183.148946997484},null,37227.071145528986]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B27),0)","v":1741983.9705882072},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B27),0)","v":1938536.4705882072},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B27),0)","v":174126.47058823705},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B27),0)","v":55308.235294118524},{"$f":"IF(E27=0,55,MAX(5,ROUND(C27/E27,1)))","v":10},35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B27),0)","v":1598753.6764706373},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B27),0)","v":1808403.2352941036},{"$f":"TREND(K24:K25,$B24:$B25,$B27)","v":1598753.6764706373},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B27),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B27),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B27),0)","v":0},{"$f":"(C27*(1-L27)*VLOOKUP(G27,FuelCon,2)-D27*(1-M27)*VLOOKUP(H27,FuelCon,2))*FuelAuto+(C27*L27*VLOOKUP(G27,FuelCon,3)-D27*M27*VLOOKUP(H27,FuelCon,3))*FuelTruck","v":114619.218706233},{"$f":"(C27*(1-L27)-D27*(1-M27))*NonFuelAuto+(C27*L27-D27*M27)*NonFuelTruck","v":-76246.645799999998},{"$f":"I27*N27-K27*O27","v":0},{"$f":"SUM(P27:R27)","v":38372.572906233007},{"$f":"S27/(1+DiscRate)^(B27-YearCurrent)","v":27359.114153373597},null,null,2028,21333.148115974494,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X27:Z27),0)","v":21333.148115974494},null,36654.320265174742]
[null,{"$f":"B27+1","v":2026},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B28),0)","v":1936861.7647058964},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B28),0)","v":2164621.7647058964},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B28),0)","v":193621.76470588148},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B28),0)","v":61770.882352940738},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B28),0)","v":1777614.4117647409},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B28),0)","v":2014885.8823529482},{"$f":"TREND(K24:K25,$B24:$B25,$B28)","v":1777614.4117647409},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B28),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B28),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B28),0)","v":0},126152.48122588353,-88352.659199999951,0,37799.822025883579,25187.617468595658,null,null,2029,19625.983073794974,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X28:Z28),0)","v":19625.983073794974},null,36081.569384820395]
[null,{"$f":"B28+1","v":2027},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B29),0)","v":2131739.5588235259},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B29),0)","v":2390707.0588235259},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B29),0)","v":213117.05882353336},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B29),0)","v":68233.529411764815},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B29),0)","v":1956475.1470588446},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B29),0)","v":2221368.5294117332},{"$f":"TREND(K24:K25,$B24:$B25,$B29)","v":1956475.1470588446},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B29),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B29),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B29),0)","v":0},137685.74374552903,-100458.67260000005,0,37227.071145528986,23183.148946997484,null,null,2030,18050.882751287976,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X29:Z29),0)","v":18050.882751287976},null,35508.818504470953]
[null,2028,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B30),0)","v":2326617.3529411554},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B30),0)","v":2616792.3529411554},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B30),0)","v":232612.35294117779},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B30),0)","v":74696.176470588893},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B30),0)","v":2135335.8823529482},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B30),0)","v":2427851.1764705777},{"$f":"TREND(K24:K25,$B24:$B25,$B30)","v":2135335.8823529482},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B30),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B30),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B30),0)","v":0},149219.00626517474,-112564.686,0,36654.320265174742,21333.148115974494,null,null,2031,16597.874062327333,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X30:Z30),0)","v":16597.874062327333},null,34936.067624116491]
[null,2029,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B31),0)","v":2521495.147058785},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B31),0)","v":2842877.647058785},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B31),0)","v":252107.64705882221},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B31),0)","v":81158.82352941297},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B31),0)","v":2314196.6176471114},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B31),0)","v":2634333.8235294223},{"$f":"TREND(K24:K25,$B24:$B25,$B31)","v":2314196.6176471114},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B31),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B31),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B31),0)","v":0},160752.26878482039,-124670.6994,0,36081.569384820395,19625.983073794974,null,null,2032,15257.723593407769,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X31:Z31),0)","v":15257.723593407769},null,34363.316743762087]
[null,2030,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B32),0)","v":2716372.9411764741},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B32),0)","v":3068962.9411764741},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B32),0)","v":271602.94117647409},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B32),0)","v":87621.470588235185},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B32),0)","v":2493057.352941215},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B32),0)","v":2840816.4705882072},{"$f":"TREND(K24:K25,$B24:$B25,$B32)","v":2493057.352941215},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B32),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B32),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B32),0)","v":0},172285.5313044709,-136776.71279999995,0,35508.818504470953,18050.882751287976,null,null,2033,14021.883507352277,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X32:Z32),0)","v":14021.883507352277},null,33790.565863412601]
[null,2031,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B33),0)","v":2911250.7352941036},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B33),0)","v":3295048.2352941036},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B33),0)","v":291098.23529411852},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B33),0)","v":94084.117647059262},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B33),0)","v":2671918.0882353187},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B33),0)","v":3047299.1176470518},{"$f":"TREND(K24:K25,$B24:$B25,$B33)","v":2671918.0882353187},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B33),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B33),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B33),0)","v":0},183818.7938241165,-148882.7262,0,34936.067624116491,16597.874062327333,null,null,2034,12882.441359353656,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X33:Z33),0)","v":12882.441359353656},null,33217.814983058372]
[null,2032,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B34),0)","v":3106128.5294117332},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B34),0)","v":3521133.5294117332},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B34),0)","v":310593.52941176295},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B34),0)","v":100546.76470588334},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B34),0)","v":2850778.8235294223},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B34),0)","v":3253781.7647058964},{"$f":"TREND(K24:K25,$B24:$B25,$B34)","v":2850778.8235294223},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B34),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B34),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B34),0)","v":0},195352.05634376209,-160988.7396,0,34363.316743762087,15257.723593407769,null,null,2035,11832.073544994733,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X34:Z34),0)","v":11832.073544994733},null,32645.064102703967]
[null,2033,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B35),0)","v":3301006.3235294223},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B35),0)","v":3747218.8235294223},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B35),0)","v":330088.82352941483},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B35),0)","v":107009.41176470555},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B35),0)","v":3029639.5588235259},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B35),0)","v":3460264.4117646813},{"$f":"TREND(K24:K25,$B24:$B25,$B35)","v":3029639.5588235259},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B35),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B35),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B35),0)","v":0},206885.3188634126,-173094.753,0,33790.565863412601,14021.883507352277,null,null,2036,10864.002119779017,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X35:Z35),0)","v":10864.002119779017},null,32072.313222349359]
[null,2034,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B36),0)","v":3495884.1176470518},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B36),0)","v":3973304.1176470518},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B36),0)","v":349584.11764705926},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B36),0)","v":113472.05882352963},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B36),0)","v":3208500.2941176891},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B36),0)","v":3666747.0588235259},{"$f":"TREND(K24:K25,$B24:$B25,$B36)","v":3208500.2941176891},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B36),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B36),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B36),0)","v":0},218418.58138305828,-185200.76639999991,0,33217.814983058372,12882.441359353656,null,null,2037,9971.9547483048209,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X36:Z36),0)","v":9971.9547483048209},null,31499.562341999786]
[null,2035,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B37),0)","v":3690761.9117646813},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B37),0)","v":4199389.4117646813},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B37),0)","v":369079.41176470369},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B37),0)","v":119934.70588235371},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B37),0)","v":3387361.0294117928},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B37),0)","v":3873229.7058823705},{"$f":"TREND(K24:K25,$B24:$B25,$B37)","v":3387361.0294117928},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B37),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B37),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B37),0)","v":0},229951.84390270387,-197306.7797999999,0,32645.064102703967,11832.073544994733,null,null,2038,9150.1275583821553,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X37:Z37),0)","v":9150.1275583821553},null,30926.811461645582]
[null,2036,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B38),0)","v":3885639.7058823109},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B38),0)","v":4425474.7058823109},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B38),0)","v":388574.70588235557},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B38),0)","v":126397.35294117779},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B38),0)","v":3566221.7647058964},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B38),0)","v":4079712.3529411554},{"$f":"TREND(K24:K25,$B24:$B25,$B38)","v":3566221.7647058964},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B38),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B38),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B38),0)","v":0},241485.10642234943,-209412.79320000007,0,32072.313222349359,10864.002119779017,null,null,2039,8393.1506914429301,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X38:Z38),0)","v":8393.1506914429301},null,30354.060581291444]
[null,2037,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B39),0)","v":4080517.5},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B39),0)","v":4651560},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B39),0)","v":408070},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B39),0)","v":132860},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B39),0)","v":3745082.5},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B39),0)","v":4286195},{"$f":"TREND(K24:K25,$B24:$B25,$B39)","v":3745082.5},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B39),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B39),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B39),0)","v":0},253018.36894199986,-221518.80660000007,0,31499.562341999786,9971.9547483048209,null,null,2040,7696.0563554082801,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X39:Z39),0)","v":7696.0563554082801},null,29781.309700941434]
[null,2038,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B40),0)","v":4275395.2941176295},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B40),0)","v":4877645.2941176295},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B40),0)","v":427565.29411764443},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B40),0)","v":139322.64705882408},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B40),0)","v":3923943.2352941632},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B40),0)","v":4492677.6470588446},{"$f":"TREND(K24:K25,$B24:$B25,$B40)","v":3923943.2352941632},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B40),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B40),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B40),0)","v":0},264551.63146164559,-233624.82,0,30926.811461645586,9150.1275583821553,null,null,2041,7054.2492000433895,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X40:Z40),0)","v":7054.2492000433895},null,29208.558820587408]
[null,2039,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B41),0)","v":4470273.0882352591},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B41),0)","v":5103730.5882352591},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B41),0)","v":447060.58823529631},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B41),0)","v":145785.29411764815},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B41),0)","v":4102803.9705882668},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B41),0)","v":4699160.2941176295},{"$f":"TREND(K24:K25,$B24:$B25,$B41)","v":4102803.9705882668},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B41),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B41),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B41),0)","v":0},276084.89398129133,-245730.83339999989,0,30354.060581291444,8393.1506914429301,null,null,2042,6463.47884765872,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X41:Z41),0)","v":6463.47884765872},null,28635.807940232975]
[null,2040,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B42),0)","v":4665150.8823529482},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B42),0)","v":5329815.8823529482},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B42),0)","v":466555.88235294074},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B42),0)","v":152247.94117647037},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B42),0)","v":4281664.7058823705},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B42),0)","v":4905642.9411764741},{"$f":"TREND(K24:K25,$B24:$B25,$B42)","v":4281664.7058823705},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B42),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B42),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B42),0)","v":0},287618.15650094161,-257836.84680000017,0,29781.309700941434,7696.0563554082801,null,null,2043,5919.8144239212488,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X42:Z42),0)","v":5919.8144239212488},null,28063.057059883373]
[null,2041,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B43),0)","v":4860028.6764705777},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B43),0)","v":5555901.1764705777},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B43),0)","v":486051.17647059262},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B43),0)","v":158710.58823529445},{"$f":"IF(E43=0,55,MAX(5,ROUND(C43/E43,1)))","v":10},35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B43),0)","v":4460525.4411764741},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B43),0)","v":5112125.5882352591},{"$f":"TREND(K24:K25,$B24:$B25,$B43)","v":4460525.4411764741},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B43),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B43),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B43),0)","v":0},299151.41902058735,-269942.86019999994,0,29208.558820587408,7054.2492000433895,null,null,2044,5419.6209446516168,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X43:Z43),0)","v":5419.6209446516168},null,27490.306179528823]
[null,2042,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B44),0)","v":5054906.4705882072},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B44),0)","v":5781986.4705882072},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B44),0)","v":505546.47058823705},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B44),0)","v":165173.23529411852},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B44),0)","v":4639386.1764706373},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B44),0)","v":5318608.2352941036},{"$f":"TREND(K24:K25,$B24:$B25,$B44)","v":4639386.1764706373},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B44),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B44),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B44),0)","v":0},310684.68154023297,-282048.87359999999,0,28635.807940232975,6463.47884765872,null,null,2045,4959.5374247823256,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X44:Z44),0)","v":4959.5374247823256},null,26917.555299174623]
[null,2043,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B45),0)","v":5249784.2647058964},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B45),0)","v":6008071.7647058964},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B45),0)","v":525041.76470588148},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B45),0)","v":171635.88235294074},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B45),0)","v":4818246.9117647409},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B45),0)","v":5525090.8823529482},{"$f":"TREND(K24:K25,$B24:$B25,$B45)","v":4818246.9117647409},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B45),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B45),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B45),0)","v":0},322217.94405988336,-294154.88699999999,0,28063.057059883373,5919.8144239212488,null,null,2046,4536.4565851887055,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X45:Z45),0)","v":4536.4565851887055},null,26344.80441882036]
[null,2044,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B46),0)","v":5444662.0588235259},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B46),0)","v":6234157.0588235259},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B46),0)","v":544537.05882353336},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B46),0)","v":178098.52941176482},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B46),0)","v":4997107.6470588446},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B46),0)","v":5731573.5294117332},{"$f":"TREND(K24:K25,$B24:$B25,$B46)","v":4997107.6470588446},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B46),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B46),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B46),0)","v":0},333751.20657952898,-306260.90040000016,0,27490.306179528823,5419.6209446516168,null,null,2047,4147.5060420319624,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X46:Z46),0)","v":4147.5060420319624},null,25772.053538470936]
[null,2045,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B47),0)","v":5639539.8529411554},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B47),0)","v":6460242.3529411554},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B47),0)","v":564032.35294117779},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B47),0)","v":184561.17647058889},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B47),0)","v":5175968.3823529482},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B47),0)","v":5938056.1764705777},{"$f":"TREND(K24:K25,$B24:$B25,$B47)","v":5175968.3823529482},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B47),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B47),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B47),0)","v":0},345284.4690991746,-318366.91379999998,0,26917.555299174623,4959.5374247823256,null,null,2048,3790.0308714811626,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X47:Z47),0)","v":3790.0308714811626},null,25199.302658116212]
[null,2046,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B48),0)","v":5834417.647058785},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B48),0)","v":6686327.647058785},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B48),0)","v":583527.64705882221},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B48),0)","v":191023.82352941297},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B48),0)","v":5354829.1176471114},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B48),0)","v":6144538.8235294223},{"$f":"TREND(K24:K25,$B24:$B25,$B48)","v":5354829.1176471114},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B48),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B48),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B48),0)","v":0},356817.73161882034,-330472.92719999998,0,26344.804418820364,4536.4565851887055,null,null,2049,3461.5774503780567,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X48:Z48),0)","v":3461.5774503780567},null,24626.551777762186]
[null,2047,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B49),0)","v":6029295.4411764741},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B49),0)","v":6912412.9411764741},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B49),0)","v":603022.94117647409},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B49),0)","v":197486.47058823518},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B49),0)","v":5533689.852941215},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B49),0)","v":6351021.4705882072},{"$f":"TREND(K24:K25,$B24:$B25,$B49)","v":5533689.852941215},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B49),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B49),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B49),0)","v":0},368350.99413847091,-342578.94059999997,0,25772.053538470936,4147.5060420319624,null,null,2050,3159.8784805035839,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X49:Z49),0)","v":3159.8784805035839},null,24053.800897412642]
[null,2048,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B50),0)","v":6224173.2352941036},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B50),0)","v":7138498.2352941036},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B50),0)","v":622518.23529411852},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B50),0)","v":203949.11764705926},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B50),0)","v":5712550.5882353187},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B50),0)","v":6557504.1176470518},{"$f":"TREND(K24:K25,$B24:$B25,$B50)","v":5712550.5882353187},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B50),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B50),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B50),0)","v":0},379884.25665811636,-354684.95400000014,0,25199.302658116212,3790.0308714811626,null,null,2051,2882.8391107510561,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X50:Z50),0)","v":2882.8391107510561},null,23481.050017057918]
[null,2049,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B51),0)","v":6419051.0294117332},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B51),0)","v":7364583.5294117332},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B51),0)","v":642013.52941176295},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B51),0)","v":210411.76470588334},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B51),0)","v":5891411.3235294223},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B51),0)","v":6763986.7647058964},{"$f":"TREND(K24:K25,$B24:$B25,$B51)","v":5891411.3235294223},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B51),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B51),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B51),0)","v":0},391417.51917776203,-366790.96739999985,0,24626.551777762186,3461.5774503780567,null,null,2052,2628.5240776520077,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X51:Z51),0)","v":2628.5240776520077},null,22908.299136704009]
[null,2050,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B52),0)","v":6613928.8235294223},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B52),0)","v":7590668.8235294223},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B52),0)","v":661508.82352941483},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B52),0)","v":216874.41176470555},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B52),0)","v":6070272.0588235259},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B52),0)","v":6970469.4117646813},{"$f":"TREND(K24:K25,$B24:$B25,$B52)","v":6070272.0588235259},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B52),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B52),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B52),0)","v":0},402950.7816974126,-378896.98079999996,0,24053.800897412642,3159.8784805035839,null,null,2053,2395.1457903958089,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X52:Z52),0)","v":2395.1457903958089},null,22335.548256349459]
[null,2051,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B53),0)","v":6808806.6176470518},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B53),0)","v":7816754.1176470518},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B53),0)","v":681004.11764705926},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B53),0)","v":223337.05882352963},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B53),0)","v":6249132.7941176891},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B53),0)","v":7176952.0588235259},{"$f":"TREND(K24:K25,$B24:$B25,$B53)","v":6249132.7941176891},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B53),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B53),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B53),0)","v":0},414484.04421705811,-391002.99420000019,0,23481.050017057918,2882.8391107510561,null,null,2054,2181.0532918120521,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X53:Z53),0)","v":2181.0532918120521},null,21762.797376000093]
[null,2052,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B54),0)","v":7003684.4117646813},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B54),0)","v":8042839.4117646813},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B54),0)","v":700499.41176470369},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B54),0)","v":229799.70588235371},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B54),0)","v":6427993.5294117928},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B54),0)","v":7383434.7058823705},{"$f":"TREND(K24:K25,$B24:$B25,$B54)","v":6427993.5294117928},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B54),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B54),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B54),0)","v":0},426017.30673670379,-403109.00759999978,0,22908.299136704009,2628.5240776520077]
[null,2053,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B55),0)","v":7198562.2058823109},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B55),0)","v":8268924.7058823109},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B55),0)","v":719994.70588235557},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B55),0)","v":236262.35294117779},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B55),0)","v":6606854.2647058964},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B55),0)","v":7589917.3529411554},{"$f":"TREND(K24:K25,$B24:$B25,$B55)","v":6606854.2647058964},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B55),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B55),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B55),0)","v":0},437550.56925634947,-415215.02100000001,0,22335.548256349459,2395.1457903958089,null,null,"Total",{"$f":"SUM(X24:X53)","v":310406.89459202881},{"$f":"SUM(Y24:Y53)","v":0},null,{"$f":"SUM(AA24:AA53)","v":310406.89459202881},null,{"$f":"SUM(AC24:AC53)","v":902030.55423349398}]
[null,2054,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B56),0)","v":7393440},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B56),0)","v":8495010},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B56),0)","v":739490},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B56),0)","v":242725},10,35,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B56),0)","v":6785715},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B56),0)","v":7796400},{"$f":"TREND(K24:K25,$B24:$B25,$B56)","v":6785715},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B56),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B56),0),1)","v":0.38},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B56),0)","v":0},449083.83177600009,-427321.0344,0,21762.79737600009,2181.0532918120521,null,null,null,null,null,null,{"$f":"AA55=AA96+AA137+AA178","v":true},null,{"$f":"AC55=AC96+AC137+AC178","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T56)","v":310406.89459202881}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF FUEL COST SAVINGS"]
[{"$f":"MAX($A$1:A59)+1","v":2},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A60,1)),\"Not Used\",INDEX(ModelGroup,A60,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,null,"Present"]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,null,"PERCENT TRUCKS",null,"OUT OF POCKET COST",null,"BENEFITS",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X61,1)),\"Not Used\",INDEX(ModelGroup,X61,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,Y61,1)),\"Not Used\",INDEX(ModelGroup,Y61,1))","v":"Dummy"},null,"Value of"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(trips/yr)",null,null,"(%)",null,"($/trip)",null,"($/yr)",null,null,null,null,null,null,"Year",null,null,null,"Veh Op Cost",null,"Constant"]
[null,"Year",null,null,null,null,null,null,null,null,"Adjusted",null,null,null,null,"Fuel","Non-Fuel","Out-of-Pocket Costs","Constant","Present",null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","No Build","Build","No Build","Build","Costs","Costs","(Existing)","Dollars","Value",null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($P9,MATCH(X$20,$A:$A),0)","v":114619.218706233},0,null,{"$f":"$AC65/(1+DiscRate)^($W65-YearCurrent)","v":81721.918840760089},null,{"$f":"IF(VehOp<>\"N\",SUM($X65:Z65),0)","v":114619.218706233}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A60,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A60,2)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1NB,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1B,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(E66=0,55,MAX(5,ROUND(C66/E66,1)))","v":55},{"$f":"IF(F66=0,55,MAX(5,ROUND(D66/F66,1)))","v":55},{"$f":"INDEX(ModelData1NB,A60,1)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A60,1)*AnnualFactor","v":0},{"$f":"'Travel Time'!O66","v":1},{"$f":"INDEX(ModelData1NB,A60,9)","v":0},{"$f":"INDEX(ModelData1B,A60,9)","v":0},{"$f":"INDEX(ModelData1NB,A60,6)","v":0},{"$f":"INDEX(ModelData1B,A60,6)","v":0},{"$f":"(C66*(1-L66)*VLOOKUP(G66,FuelCon,2)-D66*(1-M66)*VLOOKUP(H66,FuelCon,2))*FuelAuto+(C66*L66*VLOOKUP(G66,FuelCon,3)-D66*M66*VLOOKUP(H66,FuelCon,3))*FuelTruck","v":0},{"$f":"(C66*(1-L66)-D66*(1-M66))*NonFuelAuto+(C66*L66-D66*M66)*NonFuelTruck","v":0},{"$f":"I66*N66-K66*O66","v":0},{"$f":"SUM(P66:R66)","v":0},{"$f":"S66/(1+DiscRate)^(B66-YearCurrent)","v":0},null,null,{"$f":"W65+1","v":2026},126152.48122588353,0,null,84060.724880026086,null,{"$f":"IF(VehOp<>\"N\",SUM($X66:Z66),0)","v":126152.48122588353}]
[null,{"$f":"YearLast","v":2054},{"$f":"INDEX(ModelData20NB,A60,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A60,2)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20NB,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20B,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(E67=0,55,MAX(5,ROUND(C67/E67,1)))","v":55},{"$f":"IF(F67=0,55,MAX(5,ROUND(D67/F67,1)))","v":55},{"$f":"INDEX(ModelData20NB,A60,1)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A60,1)*AnnualFactor","v":0},{"$f":"'Travel Time'!O67","v":1},{"$f":"INDEX(ModelData20NB,A60,9)","v":0},{"$f":"INDEX(ModelData20B,A60,9)","v":0},{"$f":"INDEX(ModelData20NB,A60,6)","v":0},{"$f":"INDEX(ModelData20B,A60,6)","v":0},{"$f":"(C67*(1-L67)*VLOOKUP(G67,FuelCon,2)-D67*(1-M67)*VLOOKUP(H67,FuelCon,2))*FuelAuto+(C67*L67*VLOOKUP(G67,FuelCon,3)-D67*M67*VLOOKUP(H67,FuelCon,3))*FuelTruck","v":0},{"$f":"(C67*(1-L67)-D67*(1-M67))*NonFuelAuto+(C67*L67-D67*M67)*NonFuelTruck","v":0},{"$f":"I67*N67-K67*O67","v":0},{"$f":"SUM(P67:R67)","v":0},{"$f":"S67/(1+DiscRate)^(B67-YearCurrent)","v":0},null,null,{"$f":"W66+1","v":2027},137685.74374552903,0,null,85743.761378716168,null,{"$f":"IF(VehOp<>\"N\",SUM($X67:Z67),0)","v":137685.74374552903}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,149219.00626517474,0,null,86846.820220479218,null,{"$f":"IF(VehOp<>\"N\",SUM($X68:Z68),0)","v":149219.00626517474}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B69),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B69),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B69),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B69),0)","v":0},{"$f":"IF(E69=0,55,MAX(5,ROUND(C69/E69,1)))","v":55},{"$f":"IF(F69=0,55,MAX(5,ROUND(D69/F69,1)))","v":55},{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B69),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B69),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B69)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B69),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B69),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B69),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B69),0)","v":0},{"$f":"(C69*(1-L69)*VLOOKUP(G69,FuelCon,2)-D69*(1-M69)*VLOOKUP(H69,FuelCon,2))*FuelAuto+(C69*L69*VLOOKUP(G69,FuelCon,3)-D69*M69*VLOOKUP(H69,FuelCon,3))*FuelTruck","v":0},{"$f":"(C69*(1-L69)-D69*(1-M69))*NonFuelAuto+(C69*L69-D69*M69)*NonFuelTruck","v":0},{"$f":"I69*N69-K69*O69","v":0},{"$f":"SUM(P69:R69)","v":0},{"$f":"S69/(1+DiscRate)^(B69-YearCurrent)","v":0},null,null,2029,160752.26878482039,0,null,87438.583189020268,null,{"$f":"IF(VehOp<>\"N\",SUM($X69:Z69),0)","v":160752.26878482039}]
[null,{"$f":"B69+1","v":2026},{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B70),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B70),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B70),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B70),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B70),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B70),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B70)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B70),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B70),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B70),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B70),0)","v":0},0,0,0,0,0,null,null,2030,172285.5313044709,0,null,87581.227883681553,null,{"$f":"IF(VehOp<>\"N\",SUM($X70:Z70),0)","v":172285.5313044709}]
[null,{"$f":"B70+1","v":2027},{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B71),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B71),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B71),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B71),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B71),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B71),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B71)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B71),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B71),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B71),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B71),0)","v":0},0,0,0,0,0,null,null,2031,183818.7938241165,0,null,87330.984786492758,null,{"$f":"IF(VehOp<>\"N\",SUM($X71:Z71),0)","v":183818.7938241165}]
[null,2028,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B72),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B72),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B72),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B72),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B72),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B72),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B72)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B72),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B72),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B72),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B72),0)","v":0},0,0,0,0,0,null,null,2032,195352.05634376209,0,null,86738.64927890031,null,{"$f":"IF(VehOp<>\"N\",SUM($X72:Z72),0)","v":195352.05634376209}]
[null,2029,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B73),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B73),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B73),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B73),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B73),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B73),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B73)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B73),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B73),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B73),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B73),0)","v":0},0,0,0,0,0,null,null,2033,206885.3188634126,0,null,85850.052118400068,null,{"$f":"IF(VehOp<>\"N\",SUM($X73:Z73),0)","v":206885.3188634126}]
[null,2030,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B74),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B74),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B74),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B74),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B74),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B74),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B74)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B74),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B74),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B74),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B74),0)","v":0},0,0,0,0,0,null,null,2034,218418.58138305828,0,null,84706.4916188957,null,{"$f":"IF(VehOp<>\"N\",SUM($X74:Z74),0)","v":218418.58138305828}]
[null,2031,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B75),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B75),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B75),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B75),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B75),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B75),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B75)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B75),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B75),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B75),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B75),0)","v":0},0,0,0,0,0,null,null,2035,229951.84390270387,0,null,83345.130531956238,null,{"$f":"IF(VehOp<>\"N\",SUM($X75:Z75),0)","v":229951.84390270387}]
[null,2032,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B76),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B76),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B76),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B76),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B76),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B76),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B76)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B76),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B76),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B76),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B76),0)","v":0},0,0,0,0,0,null,null,2036,241485.10642234943,0,null,81799.360397843164,null,{"$f":"IF(VehOp<>\"N\",SUM($X76:Z76),0)","v":241485.10642234943}]
[null,2033,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B77),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B77),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B77),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B77),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B77),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B77),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B77)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B77),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B77),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B77),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B77),0)","v":0},0,0,0,0,0,null,null,2037,253018.36894199986,0,null,80099.135924036949,null,{"$f":"IF(VehOp<>\"N\",SUM($X77:Z77),0)","v":253018.36894199986}]
[null,2034,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B78),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B78),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B78),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B78),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B78),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B78),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B78)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B78),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B78),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B78),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B78),0)","v":0},0,0,0,0,0,null,null,2038,264551.63146164559,0,null,78271.281753510615,null,{"$f":"IF(VehOp<>\"N\",SUM($X78:Z78),0)","v":264551.63146164559}]
[null,2035,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B79),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B79),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B79),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B79),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B79),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B79),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B79)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B79),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B79),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B79),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B79),0)","v":0},0,0,0,0,0,null,null,2039,276084.89398129133,0,null,76339.773804241224,null,{"$f":"IF(VehOp<>\"N\",SUM($X79:Z79),0)","v":276084.89398129133}]
[null,2036,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B80),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B80),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B80),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B80),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B80),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B80),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B80)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B80),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B80),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B80),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B80),0)","v":0},0,0,0,0,0,null,null,2040,287618.15650094161,0,null,74325.997194136551,null,{"$f":"IF(VehOp<>\"N\",SUM($X80:Z80),0)","v":287618.15650094161}]
[null,2037,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B81),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B81),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B81),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B81),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B81),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B81),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B81)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B81),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B81),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B81),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B81),0)","v":0},0,0,0,0,0,null,null,2041,299151.41902058735,0,null,72248.982610891559,null,{"$f":"IF(VehOp<>\"N\",SUM($X81:Z81),0)","v":299151.41902058735}]
[null,2038,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B82),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B82),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B82),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B82),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B82),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B82),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B82)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B82),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B82),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B82),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B82),0)","v":0},0,0,0,0,0,null,null,2042,310684.68154023297,0,null,70125.62284319273,null,{"$f":"IF(VehOp<>\"N\",SUM($X82:Z82),0)","v":310684.68154023297}]
[null,2039,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B83),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B83),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B83),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B83),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B83),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B83),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B83)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B83),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B83),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B83),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B83),0)","v":0},0,0,0,0,0,null,null,2043,322217.94405988336,0,null,67970.871057334298,null,{"$f":"IF(VehOp<>\"N\",SUM($X83:Z83),0)","v":322217.94405988336}]
[null,2040,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B84),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B84),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B84),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B84),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B84),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B84),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B84)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B84),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B84),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B84),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B84),0)","v":0},0,0,0,0,0,null,null,2044,333751.20657952898,0,null,65797.922280986619,null,{"$f":"IF(VehOp<>\"N\",SUM($X84:Z84),0)","v":333751.20657952898}]
[null,2041,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B85),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B85),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B85),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B85),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B85),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B85),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B85)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B85),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B85),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B85),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B85),0)","v":0},0,0,0,0,0,null,null,2045,345284.4690991746,0,null,63618.379442726065,null,{"$f":"IF(VehOp<>\"N\",SUM($X85:Z85),0)","v":345284.4690991746}]
[null,2042,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B86),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B86),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B86),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B86),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B86),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B86),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B86)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B86),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B86),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B86),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B86),0)","v":0},0,0,0,0,0,null,null,2046,356817.73161882034,0,null,61442.405211326048,null,{"$f":"IF(VehOp<>\"N\",SUM($X86:Z86),0)","v":356817.73161882034}]
[null,2043,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B87),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B87),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B87),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B87),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B87),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B87),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B87)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B87),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B87),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B87),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B87),0)","v":0},0,0,0,0,0,null,null,2047,368350.99413847091,0,null,59278.860782175339,null,{"$f":"IF(VehOp<>\"N\",SUM($X87:Z87),0)","v":368350.99413847091}]
[null,2044,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B88),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B88),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B88),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B88),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B88),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B88),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B88)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B88),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B88),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B88),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B88),0)","v":0},0,0,0,0,0,null,null,2048,379884.25665811636,0,null,57135.432668816771,null,{"$f":"IF(VehOp<>\"N\",SUM($X88:Z88),0)","v":379884.25665811636}]
[null,2045,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B89),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B89),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B89),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B89),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B89),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B89),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B89)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B89),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B89),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B89),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B89),0)","v":0},0,0,0,0,0,null,null,2049,391417.51917776203,0,null,55018.74847505684,null,{"$f":"IF(VehOp<>\"N\",SUM($X89:Z89),0)","v":391417.51917776203}]
[null,2046,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B90),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B90),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B90),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B90),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B90),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B90),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B90)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B90),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B90),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B90),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B90),0)","v":0},0,0,0,0,0,null,null,2050,402950.7816974126,0,null,52934.482546777544,null,{"$f":"IF(VehOp<>\"N\",SUM($X90:Z90),0)","v":402950.7816974126}]
[null,2047,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B91),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B91),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B91),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B91),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B91),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B91),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B91)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B91),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B91),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B91),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B91),0)","v":0},0,0,0,0,0,null,null,2051,414484.04421705811,0,null,50887.452332121909,null,{"$f":"IF(VehOp<>\"N\",SUM($X91:Z91),0)","v":414484.04421705811}]
[null,2048,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B92),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B92),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B92),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B92),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B92),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B92),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B92)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B92),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B92),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B92),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B92),0)","v":0},0,0,0,0,0,null,null,2052,426017.30673670379,0,null,48881.706213611134,null,{"$f":"IF(VehOp<>\"N\",SUM($X92:Z92),0)","v":426017.30673670379}]
[null,2049,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B93),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B93),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B93),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B93),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B93),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B93),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B93)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B93),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B93),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B93),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B93),0)","v":0},0,0,0,0,0,null,null,2053,437550.56925634947,0,null,46920.603515596034,null,{"$f":"IF(VehOp<>\"N\",SUM($X93:Z93),0)","v":437550.56925634947}]
[null,2050,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B94),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B94),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B94),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B94),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B94),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B94),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B94)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B94),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B94),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B94),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B94),0)","v":0},0,0,0,0,0,null,null,2054,449083.83177600009,0,null,45006.887334933148,null,{"$f":"IF(VehOp<>\"N\",SUM($X94:Z94),0)","v":449083.83177600009}]
[null,2051,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B95),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B95),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B95),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B95),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B95),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B95),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B95)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B95),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B95),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B95),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B95),0)","v":0},0,0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B96),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B96),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B96),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B96),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B96),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B96),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B96)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B96),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B96),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B96),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B96),0)","v":0},0,0,0,0,0,null,null,"Total",{"$f":"SUM(X65:X94)","v":8455545.7572334949},{"$f":"SUM(Y65:Y94)","v":0},null,{"$f":"SUM(AA65:AA94)","v":2149468.2511166427},null,{"$f":"SUM(AC65:AC94)","v":8455545.7572334949}]
[null,2053,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B97),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B97),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B97),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B97),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B97),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B97),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B97)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B97),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B97),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B97),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B97),0)","v":0},0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C66:C67,$B66:$B67,$B98),0)","v":0},{"$f":"MAX(TREND(D66:D67,$B66:$B67,$B98),0)","v":0},{"$f":"MAX(TREND(E66:E67,$B66:$B67,$B98),0)","v":0},{"$f":"MAX(TREND(F66:F67,$B66:$B67,$B98),0)","v":0},55,55,{"$f":"MAX(TREND(I66:I67,$B66:$B67,$B98),0)","v":0},{"$f":"MAX(TREND(J66:J67,$B66:$B67,$B98),0)","v":0},{"$f":"TREND(K66:K67,$B66:$B67,$B98)","v":1},{"$f":"MIN(MAX(TREND(L66:L67,$B66:$B67,$B98),0),1)","v":0},{"$f":"MIN(MAX(TREND(M66:M67,$B66:$B67,$B98),0),1)","v":0},{"$f":"MAX(TREND(N66:N67,$B66:$B67,$B98),0)","v":0},{"$f":"MAX(TREND(O66:O67,$B66:$B67,$B98),0)","v":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,"SUMMARY OF NON-FUEL COST SAVINGS"]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T69:T98)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X102,1)),\"Not Used\",INDEX(ModelGroup,X102,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,Y102,1)),\"Not Used\",INDEX(ModelGroup,Y102,1))","v":"Dummy"},null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($Q9,MATCH(X$20,$A:$A),0)","v":-76246.645799999998},0,null,{"$f":"$AC106/(1+DiscRate)^($W106-YearCurrent)","v":-54362.804687386488},null,{"$f":"IF(VehOp<>\"N\",SUM($X106:Z106),0)","v":-76246.645799999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W106+1","v":2026},-88352.659199999951,0,null,-58873.107411430421,null,{"$f":"IF(VehOp<>\"N\",SUM($X107:Z107),0)","v":-88352.659199999951}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W107+1","v":2027},-100458.67260000005,0,null,-62560.612431718677,null,{"$f":"IF(VehOp<>\"N\",SUM($X108:Z108),0)","v":-100458.67260000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,-112564.686,0,null,-65513.672104504716,null,{"$f":"IF(VehOp<>\"N\",SUM($X109:Z109),0)","v":-112564.686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,-124670.6994,0,null,-67812.600115225301,null,{"$f":"IF(VehOp<>\"N\",SUM($X110:Z110),0)","v":-124670.6994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,-136776.71279999995,0,null,-69530.345132393573,null,{"$f":"IF(VehOp<>\"N\",SUM($X111:Z111),0)","v":-136776.71279999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,-148882.7262,0,null,-70733.11072416541,null,{"$f":"IF(VehOp<>\"N\",SUM($X112:Z112),0)","v":-148882.7262}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,-160988.7396,0,null,-71480.925685492548,null,{"$f":"IF(VehOp<>\"N\",SUM($X113:Z113),0)","v":-160988.7396}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,-173094.753,0,null,-71828.168611047789,null,{"$f":"IF(VehOp<>\"N\",SUM($X114:Z114),0)","v":-173094.753}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,-185200.76639999991,0,null,-71824.050259542055,null,{"$f":"IF(VehOp<>\"N\",SUM($X115:Z115),0)","v":-185200.76639999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,-197306.7797999999,0,null,-71513.056986961499,null,{"$f":"IF(VehOp<>\"N\",SUM($X116:Z116),0)","v":-197306.7797999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,-209412.79320000007,0,null,-70935.358278064145,null,{"$f":"IF(VehOp<>\"N\",SUM($X117:Z117),0)","v":-209412.79320000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,-221518.80660000007,0,null,-70127.181175732127,null,{"$f":"IF(VehOp<>\"N\",SUM($X118:Z118),0)","v":-221518.80660000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,-233624.82,0,null,-69121.15419512846,null,{"$f":"IF(VehOp<>\"N\",SUM($X119:Z119),0)","v":-233624.82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,-245730.83339999989,0,null,-67946.62311279829,null,{"$f":"IF(VehOp<>\"N\",SUM($X120:Z120),0)","v":-245730.83339999989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-257836.84680000017,0,null,-66629.940838728275,null,{"$f":"IF(VehOp<>\"N\",SUM($X121:Z121),0)","v":-257836.84680000017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,-269942.86019999994,0,null,-65194.733410848174,null,{"$f":"IF(VehOp<>\"N\",SUM($X122:Z122),0)","v":-269942.86019999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,-282048.87359999999,0,null,-63662.14399553401,null,{"$f":"IF(VehOp<>\"N\",SUM($X123:Z123),0)","v":-282048.87359999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,-294154.88699999999,0,null,-62051.056633413049,null,{"$f":"IF(VehOp<>\"N\",SUM($X124:Z124),0)","v":-294154.88699999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,-306260.90040000016,0,null,-60378.301336335004,null,{"$f":"IF(VehOp<>\"N\",SUM($X125:Z125),0)","v":-306260.90040000016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-318366.91379999998,0,null,-58658.842017943738,null,{"$f":"IF(VehOp<>\"N\",SUM($X126:Z126),0)","v":-318366.91379999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,-330472.92719999998,0,null,-56905.948626137346,null,{"$f":"IF(VehOp<>\"N\",SUM($X127:Z127),0)","v":-330472.92719999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,-342578.94059999997,0,null,-55131.354740143383,null,{"$f":"IF(VehOp<>\"N\",SUM($X128:Z128),0)","v":-342578.94059999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,-354684.95400000014,0,null,-53345.401797335609,null,{"$f":"IF(VehOp<>\"N\",SUM($X129:Z129),0)","v":-354684.95400000014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,-366790.96739999985,0,null,-51557.171024678784,null,{"$f":"IF(VehOp<>\"N\",SUM($X130:Z130),0)","v":-366790.96739999985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,-378896.98079999996,0,null,-49774.604066273962,null,{"$f":"IF(VehOp<>\"N\",SUM($X131:Z131),0)","v":-378896.98079999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,-391002.99420000019,0,null,-48004.613221370855,null,{"$f":"IF(VehOp<>\"N\",SUM($X132:Z132),0)","v":-391002.99420000019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,-403109.00759999978,0,null,-46253.182135959127,null,{"$f":"IF(VehOp<>\"N\",SUM($X133:Z133),0)","v":-403109.00759999978}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,-415215.02100000001,0,null,-44525.457725200227,null,{"$f":"IF(VehOp<>\"N\",SUM($X134:Z134),0)","v":-415215.02100000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,-427321.0344,0,null,-42825.834043121096,null,{"$f":"IF(VehOp<>\"N\",SUM($X135:Z135),0)","v":-427321.0344}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X106:X135)","v":-7553515.2030000007},{"$f":"SUM(Y106:Y135)","v":0},null,{"$f":"SUM(AA106:AA135)","v":-1839061.3565246142},null,{"$f":"SUM(AC106:AC135)","v":-7553515.2030000007}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF OUT-OF-POCKET COST SAVINGS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X143,1)),\"Not Used\",INDEX(ModelGroup,X143,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,Y143,1)),\"Not Used\",INDEX(ModelGroup,Y143,1))","v":"Dummy"},null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($R9,MATCH(X$20,$A:$A),0)","v":0},0,null,{"$f":"$AC147/(1+DiscRate)^($W147-YearCurrent)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X147:Z147),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147+1","v":2026},0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X148:Z148),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W148+1","v":2027},0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X149:Z149),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X150:Z150),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X151:Z151),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X152:Z152),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X153:Z153),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X154:Z154),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X155:Z155),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X156:Z156),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X157:Z157),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X158:Z158),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X159:Z159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X160:Z160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X161:Z161),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X162:Z162),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X163:Z163),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X164:Z164),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X165:Z165),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X166:Z166),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X167:Z167),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X168:Z168),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X169:Z169),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X170:Z170),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X171:Z171),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X172:Z172),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X173:Z173),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X174:Z174),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X175:Z175),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X176:Z176),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X147:X176)","v":0},{"$f":"SUM(Y147:Y176)","v":0},null,{"$f":"SUM(AA147:AA176)","v":0},null,{"$f":"SUM(AC147:AC176)","v":0}]

{"sheet":"Accident Costs","index":9,"n_rows":193,"n_cols":31,"rows_kept":193,"cut":false,"hidden":false,"merged":[[24,2,24,3],[70,21,72,21],[114,21,116,21],[158,21,160,21],[66,2,66,3],[26,22,28,22],[70,22,72,22],[114,22,116,22],[158,22,160,22],[26,21,28,21]]}
[null,"Accident Cost Benefits"]
[]
[null,"This sheet calculates accident cost benefits on highway and transit"]
[]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Fatalities = (Vehicle-Miles Traveled * Fatal Accident Rate / 10^6)*Conversion Factor"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"events/yr","veh-miles/yr","accidents/mvmt","events/accident"]
[]
[null,"Injuries = (Vehicle-Miles Traveled * Injury Accident Rate / 10^6)*Conversion Factor",null,null,null,null,null,"PDOs = (Vehicle-Miles Traveled * PDO Accident Rate / 10^6)*Conversion Factor"]
[null,"events/yr",null,"    veh-miles/yr","accidents/mvmt","events/accident",null,"events/yr","veh-miles/yr","accidents/mvmt","events/accident"]
[]
[null,"Fatal Cost Savings = (Existing Fatalities - New Fatalities) * Fatality Cost",null,null,null,null,null,"Injury Cost Savings = (Existing Injuries - New Injuries) * Injury Cost"]
[null,"dollars/yr",null,"events/yr","dollars/event",null,null,"dollars/yr","events/yr","dollars/event"]
[]
[null,"PDO Cost Savings = (Existing PDO  - New PDO) * PDO Cost",null,null,null,null,null,"Accident Cost Savings = Fatal Cost Savings + Injury Cost Savings + PDO Cost Savings"]
[null,"dollars/yr",null,"events/yr","dollars/event",null,null,"dollars/yr","dollars/yr","dollars/yr","dollars/yr"]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF ACCIDENT COST BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A23)+1","v":1},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,A24,1)),\"Not Used\",INDEX(SafetyModelGroup,A24,1))","v":"Avion"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL FATALITIES",null,"TOTAL INJURIES",null,"TOTAL VEHICLES DAMAGED",null,"ACCIDENT BENEFITS",null,null,null,null,null,"Total Events Avoided",null,null,null,null,1,2,null,"Present",null,null,null,"Total","Total","Total"]
[null,null,"(veh-miles/yr)",null,"(events/yr)",null,"(events/yr)",null,"(events/yr)",null,"($/yr)",null,null,null,null,null,"(events/yr)",null,null,null,null,{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V26,1)),\"Not Used\",INDEX(SafetyModelGroup,V26,1))","v":"Avion"},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,W26,1)),\"Not Used\",INDEX(SafetyModelGroup,W26,1))","v":"Dummy"},null,"Value of",null,null,null,"Fatalities","Injuries","PDO"]
[null,"Year",null,null,null,null,null,null,null,null,"Fatality Cost","Injury Cost","Property Damage Cost","Constant","Present",null,null,null,null,null,"Year",null,null,null,"Accident Cost",null,"Constant",null,"Avoided","Avoided","Avoided"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Savings","Savings","Savings","Dollars","Value",null,"Fatalities","Injuries","PDO",null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"SafetyYearFirst","v":2020},{"$f":"INDEX(SafetyData1NB,A24,1)*AnnualFactor","v":767595},{"$f":"INDEX(SafetyData1B,A24,1)*AnnualFactor","v":808110},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0.35977177650000003},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,6))))*AnnualFactor,0)","v":7.5752231399999995E-2},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":1.7042911785000001},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,7))))*AnnualFactor,0)","v":0.35884932659999991},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":7.1227442835000012},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,8))))*AnnualFactor,0)","v":1.4997390246},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E30-F30),0)","v":3294626.7231600005},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G30-H30),0)","v":161913.29788553502},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I30-J30),0)","v":25865.824190940006},{"$f":"SUM(K30:M30)","v":3482405.8452364751},{"$f":"N30/(1+DiscRate)^(B30-YearCurrent)","v":3482405.8452364751},null,{"$f":"E30-F30","v":0.28401954510000005},{"$f":"G30-H30","v":1.3454418519000002},{"$f":"I30-J30","v":5.623005258900001},null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($O9,MATCH(V$26,$A:$A),0)","v":5548998.6577403089},0,null,{"$f":"IF(Accidents<>\"N\",SUM($V30:X30),0)","v":5548998.6577403089},null,{"$f":"$Y30*(1+DiscRate)^($U30-YearCurrent)","v":7782757.6710656481},null,{"$f":"SUM($V74:X74)","v":0.63474947826177441},{"$f":"SUM($V118:X118)","v":3.0069005047675432},{"$f":"SUM($V162:X162)","v":12.566739563973556}]
[null,{"$f":"SafetyYearLast","v":2054},{"$f":"INDEX(SafetyData20NB,A24,1)*AnnualFactor","v":7393440},{"$f":"INDEX(SafetyData20B,A24,1)*AnnualFactor","v":8495010},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":3.4653053280000004},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,6))))*AnnualFactor,0)","v":0.79632223739999985},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":16.415654831999998},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,7))))*AnnualFactor,0)","v":3.7722941405999992},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":68.605947792000009},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,8))))*AnnualFactor,0)","v":15.765549258599998},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E31-F31),0)","v":30960203.850960001},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G31-H31),0)","v":1521528.5766605278},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I31-J31),0)","v":243065.83325364007},{"$f":"SUM(K31:M31)","v":32724798.260874171},{"$f":"N31/(1+DiscRate)^(B31-YearCurrent)","v":3279657.8370699906},null,{"$f":"E31-F31","v":2.6689830906000003},{"$f":"G31-H31","v":12.643360691399998},{"$f":"I31-J31","v":52.840398533400013},null,{"$f":"U30+1","v":2026},5759081.2537260847,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V31:X31),0)","v":5759081.2537260847},null,8642828.0362313278,null,{"$f":"SUM($V75:X75)","v":0.70489546489411481},{"$f":"SUM($V119:X119)","v":3.3391922353411587},{"$f":"SUM($V163:X163)","v":13.955486424988294}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U31+1","v":2027},5917927.5266256761,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V32:X32),0)","v":5917927.5266256761},null,9502898.4013973232,null,{"$f":"SUM($V76:X76)","v":0.77504145152648363},{"$f":"SUM($V120:X120)","v":3.6714839659146605},{"$f":"SUM($V164:X164)","v":15.344233286002918}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C30:C31,B30:B31,B33),0)","v":1741983.9705882072},{"$f":"MAX(TREND(D30:D31,B30:B31,B33),0)","v":1938536.4705882072},{"$f":"MAX(TREND(E30:E31,B30:B31,B33),0)","v":0.81646788701470996},{"$f":"MAX(TREND(F30:F31,B30:B31,B33),0)","v":0.18171840875293555},{"$f":"MAX(TREND(G30:G31,B30:B31,B33),0)","v":3.8677270098969529},{"$f":"MAX(TREND(H30:H31,B30:B31,B33),0)","v":0.86082650512940972},{"$f":"MAX(TREND(I30:I31,B30:B31,B33),0)","v":16.164391858279487},{"$f":"MAX(TREND(J30:J31,B30:B31,B33),0)","v":3.5976522943059308},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E33-F33),0)","v":7363093.9478365835},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G33-H33),0)","v":361856.72123478621},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I33-J33),0)","v":57807.001994278355},{"$f":"SUM(K33:M33)","v":7782757.6710656481},{"$f":"N33/(1+DiscRate)^(B33-YearCurrent)","v":5548998.6577403089},null,{"$f":"E33-F33","v":0.63474947826177441},{"$f":"G33-H33","v":3.0069005047675432},{"$f":"I33-J33","v":12.566739563973556},null,2028,6031342.1724628331,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V33:X33),0)","v":6031342.1724628331},null,10362968.766563069,null,{"$f":"SUM($V77:X77)","v":0.84518743815883113},{"$f":"SUM($V121:X121)","v":4.0037756964881623},{"$f":"SUM($V165:X165)","v":16.732980147017656}]
[null,{"$f":"B33+1","v":2026},{"$f":"MAX(TREND(C30:C31,B30:B31,B34),0)","v":1936861.7647058964},{"$f":"MAX(TREND(D30:D31,B30:B31,B34),0)","v":2164621.7647058964},{"$f":"MAX(TREND(E30:E31,B30:B31,B34),0)","v":0.90780710911764118},{"$f":"MAX(TREND(F30:F31,B30:B31,B34),0)","v":0.20291164422352637},{"$f":"MAX(TREND(G30:G31,B30:B31,B34),0)","v":4.3004141761764458},{"$f":"MAX(TREND(H30:H31,B30:B31,B34),0)","v":0.96122194083528711},{"$f":"MAX(TREND(I30:I31,B30:B31,B34),0)","v":17.972721373235345},{"$f":"MAX(TREND(J30:J31,B30:B31,B34),0)","v":4.0172349482470509},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E34-F34),0)","v":8176787.3927717321},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G34-H34),0)","v":401845.40590464929},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I34-J34),0)","v":64195.23755494615},{"$f":"SUM(K34:M34)","v":8642828.0362313278},5759081.2537260847,null,{"$f":"E34-F34","v":0.70489546489411481},{"$f":"G34-H34","v":3.3391922353411587},{"$f":"I34-J34","v":13.955486424988294},null,2029,6104589.6780895637,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V34:X34),0)","v":6104589.6780895637},null,11223039.131728746,null,{"$f":"SUM($V78:X78)","v":0.91533342479117152},{"$f":"SUM($V122:X122)","v":4.3360674270617494},{"$f":"SUM($V166:X166)","v":18.121727008032281}]
[null,{"$f":"B34+1","v":2027},{"$f":"MAX(TREND(C30:C31,B30:B31,B35),0)","v":2131739.5588235259},{"$f":"MAX(TREND(D30:D31,B30:B31,B35),0)","v":2390707.0588235259},{"$f":"MAX(TREND(E30:E31,B30:B31,B35),0)","v":0.99914633122060081},{"$f":"MAX(TREND(F30:F31,B30:B31,B35),0)","v":0.22410487969411719},{"$f":"MAX(TREND(G30:G31,B30:B31,B35),0)","v":4.733101342455825},{"$f":"MAX(TREND(H30:H31,B30:B31,B35),0)","v":1.0616173765411645},{"$f":"MAX(TREND(I30:I31,B30:B31,B35),0)","v":19.781050888191203},{"$f":"MAX(TREND(J30:J31,B30:B31,B35),0)","v":4.4368176021882846},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E35-F35),0)","v":8990480.8377072103},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G35-H35),0)","v":441834.0905744987},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I35-J35),0)","v":70583.473115613422},{"$f":"SUM(K35:M35)","v":9502898.4013973232},5917927.5266256761,null,0.77504145152648363,3.6714839659146605,15.344233286002918,null,2030,6142440.1595327277,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V35:X35),0)","v":6142440.1595327277},null,12083109.496894741,null,{"$f":"SUM($V79:X79)","v":0.98547941142354034},{"$f":"SUM($V123:X123)","v":4.6683591576352512},{"$f":"SUM($V167:X167)","v":19.510473869047019}]
[null,2028,{"$f":"MAX(TREND(C30:C31,B30:B31,B36),0)","v":2326617.3529411554},{"$f":"MAX(TREND(D30:D31,B30:B31,B36),0)","v":2616792.3529411554},{"$f":"MAX(TREND(E30:E31,B30:B31,B36),0)","v":1.090485553323532},{"$f":"MAX(TREND(F30:F31,B30:B31,B36),0)","v":0.2452981151647009},{"$f":"MAX(TREND(G30:G31,B30:B31,B36),0)","v":5.1657885087352042},{"$f":"MAX(TREND(H30:H31,B30:B31,B36),0)","v":1.1620128122470419},{"$f":"MAX(TREND(I30:I31,B30:B31,B36),0)","v":21.589380403147061},{"$f":"MAX(TREND(J30:J31,B30:B31,B36),0)","v":4.8564002561294046},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E36-F36),0)","v":9804174.2826424409},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G36-H36),0)","v":481822.7752443481},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I36-J36),0)","v":76971.708676281225},{"$f":"SUM(K36:M36)","v":10362968.766563069},6031342.1724628331,null,0.84518743815883113,4.0037756964881623,16.732980147017656,null,2031,6149211.5148138152,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V36:X36),0)","v":6149211.5148138152},null,12943179.862060487,null,{"$f":"SUM($V80:X80)","v":1.0556253980558878},{"$f":"SUM($V124:X124)","v":5.000650888208753},{"$f":"SUM($V168:X168)","v":20.899220730061643}]
[null,2029,{"$f":"MAX(TREND(C30:C31,B30:B31,B37),0)","v":2521495.147058785},{"$f":"MAX(TREND(D30:D31,B30:B31,B37),0)","v":2842877.647058785},{"$f":"MAX(TREND(E30:E31,B30:B31,B37),0)","v":1.1818247754264632},{"$f":"MAX(TREND(F30:F31,B30:B31,B37),0)","v":0.26649135063529172},{"$f":"MAX(TREND(G30:G31,B30:B31,B37),0)","v":5.5984756750146971},{"$f":"MAX(TREND(H30:H31,B30:B31,B37),0)","v":1.2624082479529477},{"$f":"MAX(TREND(I30:I31,B30:B31,B37),0)","v":23.397709918102919},{"$f":"MAX(TREND(J30:J31,B30:B31,B37),0)","v":5.2759829100706384},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E37-F37),0)","v":10617867.727577589},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G37-H37),0)","v":521811.45991420781},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I37-J37),0)","v":83359.94423694849},11223039.131728746,6104589.6780895637,null,0.91533342479117152,4.3360674270617494,18.121727008032281,null,2032,6128808.1772808097,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V37:X37),0)","v":6128808.1772808097},null,13803250.227226155,null,{"$f":"SUM($V81:X81)","v":1.1257713846882282},{"$f":"SUM($V125:X125)","v":5.3329426187822548},{"$f":"SUM($V169:X169)","v":22.287967591076381}]
[null,2030,{"$f":"MAX(TREND(C30:C31,B30:B31,B38),0)","v":2716372.9411764741},{"$f":"MAX(TREND(D30:D31,B30:B31,B38),0)","v":3068962.9411764741},{"$f":"MAX(TREND(E30:E31,B30:B31,B38),0)","v":1.2731639975294229},{"$f":"MAX(TREND(F30:F31,B30:B31,B38),0)","v":0.28768458610588254},{"$f":"MAX(TREND(G30:G31,B30:B31,B38),0)","v":6.0311628412940763},{"$f":"MAX(TREND(H30:H31,B30:B31,B38),0)","v":1.3628036836588251},{"$f":"MAX(TREND(I30:I31,B30:B31,B38),0)","v":25.206039433058777},{"$f":"MAX(TREND(J30:J31,B30:B31,B38),0)","v":5.6955655640117584},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E38-F38),0)","v":11431561.172513068},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G38-H38),0)","v":561800.14458405715},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I38-J38),0)","v":89748.179797616292},12083109.496894741,6142440.1595327277,null,0.98547941142354034,4.6683591576352512,19.510473869047019,null,2033,6084756.7338346727,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V38:X38),0)","v":6084756.7338346727},null,14663320.592392245,null,{"$f":"SUM($V82:X82)","v":1.1959173713206042},{"$f":"SUM($V126:X126)","v":5.6652343493558703},{"$f":"SUM($V170:X170)","v":23.676714452091005}]
[null,2031,{"$f":"MAX(TREND(C30:C31,B30:B31,B39),0)","v":2911250.7352941036},{"$f":"MAX(TREND(D30:D31,B30:B31,B39),0)","v":3295048.2352941036},{"$f":"MAX(TREND(E30:E31,B30:B31,B39),0)","v":1.3645032196323541},{"$f":"MAX(TREND(F30:F31,B30:B31,B39),0)","v":0.30887782157646626},{"$f":"MAX(TREND(G30:G31,B30:B31,B39),0)","v":6.4638500075734555},{"$f":"MAX(TREND(H30:H31,B30:B31,B39),0)","v":1.4631991193647025},{"$f":"MAX(TREND(I30:I31,B30:B31,B39),0)","v":27.014368948014635},{"$f":"MAX(TREND(J30:J31,B30:B31,B39),0)","v":6.1151482179529921},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E39-F39),0)","v":12245254.617448298},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G39-H39),0)","v":601788.82925390662},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I39-J39),0)","v":96136.415358283557},12943179.862060487,6149211.5148138152,null,1.0556253980558878,5.000650888208753,20.899220730061643,null,2034,6020238.6523933979,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V39:X39),0)","v":6020238.6523933979},null,15523390.957557909,null,{"$f":"SUM($V83:X83)","v":1.2660633579529446},{"$f":"SUM($V127:X127)","v":5.9975260799293437},{"$f":"SUM($V171:X171)","v":25.065461313105743}]
[null,2032,{"$f":"MAX(TREND(C30:C31,B30:B31,B40),0)","v":3106128.5294117332},{"$f":"MAX(TREND(D30:D31,B30:B31,B40),0)","v":3521133.5294117332},{"$f":"MAX(TREND(E30:E31,B30:B31,B40),0)","v":1.4558424417352853},{"$f":"MAX(TREND(F30:F31,B30:B31,B40),0)","v":0.33007105704705708},{"$f":"MAX(TREND(G30:G31,B30:B31,B40),0)","v":6.8965371738528347},{"$f":"MAX(TREND(H30:H31,B30:B31,B40),0)","v":1.5635945550705799},{"$f":"MAX(TREND(I30:I31,B30:B31,B40),0)","v":28.822698462970493},{"$f":"MAX(TREND(J30:J31,B30:B31,B40),0)","v":6.5347308718941122},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E40-F40),0)","v":13058948.062383447},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G40-H40),0)","v":641777.51392375596},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I40-J40),0)","v":102524.65091895135},13803250.227226155,6128808.1772808097,null,1.1257713846882282,5.3329426187822548,22.287967591076381,null,2035,5938120.3443857087,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V40:X40),0)","v":5938120.3443857087},null,16383461.322723575,null,{"$f":"SUM($V84:X84)","v":1.336209344585285},{"$f":"SUM($V128:X128)","v":6.3298178105028455},{"$f":"SUM($V172:X172)","v":26.454208174120367}]
[null,2033,{"$f":"MAX(TREND(C30:C31,B30:B31,B41),0)","v":3301006.3235294223},{"$f":"MAX(TREND(D30:D31,B30:B31,B41),0)","v":3747218.8235294223},{"$f":"MAX(TREND(E30:E31,B30:B31,B41),0)","v":1.547181663838245},{"$f":"MAX(TREND(F30:F31,B30:B31,B41),0)","v":0.3512642925176408},{"$f":"MAX(TREND(G30:G31,B30:B31,B41),0)","v":7.3292243401323276},{"$f":"MAX(TREND(H30:H31,B30:B31,B41),0)","v":1.6639899907764573},{"$f":"MAX(TREND(I30:I31,B30:B31,B41),0)","v":30.631027977926351},{"$f":"MAX(TREND(J30:J31,B30:B31,B41),0)","v":6.9543135258353459},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E41-F41),0)","v":13872641.507319009},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G41-H41),0)","v":681766.19859361916},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I41-J41),0)","v":108912.88647961862},14663320.592392245,6084756.7338346727,null,1.1959173713206042,5.6652343493558703,23.676714452091005,null,2036,5840980.7708901959,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V41:X41),0)","v":5840980.7708901959},null,17243531.687889665,null,{"$f":"SUM($V85:X85)","v":1.4063553312176609},{"$f":"SUM($V129:X129)","v":6.662109541076461},{"$f":"SUM($V173:X173)","v":27.842955035135105}]
[null,2034,{"$f":"MAX(TREND(C30:C31,B30:B31,B42),0)","v":3495884.1176470518},{"$f":"MAX(TREND(D30:D31,B30:B31,B42),0)","v":3973304.1176470518},{"$f":"MAX(TREND(E30:E31,B30:B31,B42),0)","v":1.6385208859411762},{"$f":"MAX(TREND(F30:F31,B30:B31,B42),0)","v":0.37245752798823162},{"$f":"MAX(TREND(G30:G31,B30:B31,B42),0)","v":7.7619115064117068},{"$f":"MAX(TREND(H30:H31,B30:B31,B42),0)","v":1.7643854264823631},{"$f":"MAX(TREND(I30:I31,B30:B31,B42),0)","v":32.439357492882209},{"$f":"MAX(TREND(J30:J31,B30:B31,B42),0)","v":7.3738961797764659},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E42-F42),0)","v":14686334.952254158},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G42-H42),0)","v":721754.88326346513},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I42-J42),0)","v":115301.12204028641},15523390.957557909,6020238.6523933979,null,1.2660633579529446,5.9975260799293437,25.065461313105743,null,2037,5731136.7851508036,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V42:X42),0)","v":5731136.7851508036},null,18103602.053055327,null,{"$f":"SUM($V86:X86)","v":1.4765013178500013},{"$f":"SUM($V130:X130)","v":6.9944012716499628},{"$f":"SUM($V174:X174)","v":29.23170189614973}]
[null,2035,{"$f":"MAX(TREND(C30:C31,B30:B31,B43),0)","v":3690761.9117646813},{"$f":"MAX(TREND(D30:D31,B30:B31,B43),0)","v":4199389.4117646813},{"$f":"MAX(TREND(E30:E31,B30:B31,B43),0)","v":1.7298601080441074},{"$f":"MAX(TREND(F30:F31,B30:B31,B43),0)","v":0.39365076345882244},{"$f":"MAX(TREND(G30:G31,B30:B31,B43),0)","v":8.194598672691086},{"$f":"MAX(TREND(H30:H31,B30:B31,B43),0)","v":1.8647808621882405},{"$f":"MAX(TREND(I30:I31,B30:B31,B43),0)","v":34.247687007838067},{"$f":"MAX(TREND(J30:J31,B30:B31,B43),0)","v":7.7934788337176997},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E43-F43),0)","v":15500028.397189306},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G43-H43),0)","v":761743.56793331448},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I43-J43),0)","v":121689.35760095369},16383461.322723575,5938120.3443857087,null,1.336209344585285,6.3298178105028455,26.454208174120367,null,2038,5610666.3894947385,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V43:X43),0)","v":5610666.3894947385},null,18963672.418220997,null,{"$f":"SUM($V87:X87)","v":1.5466473044823417},{"$f":"SUM($V131:X131)","v":7.3266930022234646},{"$f":"SUM($V175:X175)","v":30.620448757164468}]
[null,2036,{"$f":"MAX(TREND(C30:C31,B30:B31,B44),0)","v":3885639.7058823109},{"$f":"MAX(TREND(D30:D31,B30:B31,B44),0)","v":4425474.7058823109},{"$f":"MAX(TREND(E30:E31,B30:B31,B44),0)","v":1.821199330147067},{"$f":"MAX(TREND(F30:F31,B30:B31,B44),0)","v":0.41484399892940615},{"$f":"MAX(TREND(G30:G31,B30:B31,B44),0)","v":8.6272858389705789},{"$f":"MAX(TREND(H30:H31,B30:B31,B44),0)","v":1.9651762978941179},{"$f":"MAX(TREND(I30:I31,B30:B31,B44),0)","v":36.056016522793925},{"$f":"MAX(TREND(J30:J31,B30:B31,B44),0)","v":8.2130614876588197},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E44-F44),0)","v":16313721.842124866},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G44-H44),0)","v":801732.25260317756},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I44-J44),0)","v":128077.59316162148},17243531.687889665,5840980.7708901959,null,1.4063553312176609,6.662109541076461,27.842955035135105,null,2039,5481430.0710700201,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V44:X44),0)","v":5481430.0710700201},null,19823742.783387076,null,{"$f":"SUM($V88:X88)","v":1.6167932911147176},{"$f":"SUM($V132:X132)","v":7.6589847327969665},{"$f":"SUM($V176:X176)","v":32.009195618179547}]
[null,2037,{"$f":"MAX(TREND(C30:C31,B30:B31,B45),0)","v":4080517.5},{"$f":"MAX(TREND(D30:D31,B30:B31,B45),0)","v":4651560},{"$f":"MAX(TREND(E30:E31,B30:B31,B45),0)","v":1.9125385522499982},{"$f":"MAX(TREND(F30:F31,B30:B31,B45),0)","v":0.43603723439999698},{"$f":"MAX(TREND(G30:G31,B30:B31,B45),0)","v":9.0599730052499581},{"$f":"MAX(TREND(H30:H31,B30:B31,B45),0)","v":2.0655717335999952},{"$f":"MAX(TREND(I30:I31,B30:B31,B45),0)","v":37.864346037749783},{"$f":"MAX(TREND(J30:J31,B30:B31,B45),0)","v":8.6326441416000534},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E45-F45),0)","v":17127415.287060015},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G45-H45),0)","v":841720.93727302703},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I45-J45),0)","v":134465.82872228874},18103602.053055327,5731136.7851508036,null,1.4765013178500013,6.9944012716499628,29.23170189614973,null,2040,5345090.3682373883,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V45:X45),0)","v":5345090.3682373883},null,20683813.148552753,null,{"$f":"SUM($V89:X89)","v":1.686939277747058},{"$f":"SUM($V133:X133)","v":7.9912764633705535},{"$f":"SUM($V177:X177)","v":33.397942479194285}]
[null,2038,{"$f":"MAX(TREND(C30:C31,B30:B31,B46),0)","v":4275395.2941176295},{"$f":"MAX(TREND(D30:D31,B30:B31,B46),0)","v":4877645.2941176295},{"$f":"MAX(TREND(E30:E31,B30:B31,B46),0)","v":2.0038777743529295},{"$f":"MAX(TREND(F30:F31,B30:B31,B46),0)","v":0.4572304698705878},{"$f":"MAX(TREND(G30:G31,B30:B31,B46),0)","v":9.4926601715293373},{"$f":"MAX(TREND(H30:H31,B30:B31,B46),0)","v":2.1659671693058726},{"$f":"MAX(TREND(I30:I31,B30:B31,B46),0)","v":39.672675552705641},{"$f":"MAX(TREND(J30:J31,B30:B31,B46),0)","v":9.0522267955411735},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E46-F46),0)","v":17941108.731995162},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G46-H46),0)","v":881709.62194287649},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I46-J46),0)","v":140854.06428295656},18963672.418220997,5610666.3894947385,null,1.5466473044823417,7.3266930022234646,30.620448757164468,null,2041,5203129.8078068634,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V46:X46),0)","v":5203129.8078068634},null,21543883.513718747,null,{"$f":"SUM($V90:X90)","v":1.7570852643794268},{"$f":"SUM($V134:X134)","v":8.3235681939440553},{"$f":"SUM($V178:X178)","v":34.786689340208909}]
[null,2039,{"$f":"MAX(TREND(C30:C31,B30:B31,B47),0)","v":4470273.0882352591},{"$f":"MAX(TREND(D30:D31,B30:B31,B47),0)","v":5103730.5882352591},{"$f":"MAX(TREND(E30:E31,B30:B31,B47),0)","v":2.0952169964558891},{"$f":"MAX(TREND(F30:F31,B30:B31,B47),0)","v":0.47842370534117151},{"$f":"MAX(TREND(G30:G31,B30:B31,B47),0)","v":9.9253473378087165},{"$f":"MAX(TREND(H30:H31,B30:B31,B47),0)","v":2.26636260501175},{"$f":"MAX(TREND(I30:I31,B30:B31,B47),0)","v":41.481005067661954},{"$f":"MAX(TREND(J30:J31,B30:B31,B47),0)","v":9.4718094494824072},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E47-F47),0)","v":18754802.176930726},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G47-H47),0)","v":921698.30661272584},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I47-J47),0)","v":147242.29984362592},19823742.783387076,5481430.0710700201,null,1.6167932911147176,7.6589847327969665,32.009195618179547,null,2042,5056867.3425357994,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V47:X47),0)","v":5056867.3425357994},null,22403953.878884494,null,{"$f":"SUM($V91:X91)","v":1.8272312510117743},{"$f":"SUM($V135:X135)","v":8.6558599245175571},{"$f":"SUM($V179:X179)","v":36.175436201223647}]
[null,2040,{"$f":"MAX(TREND(C30:C31,B30:B31,B48),0)","v":4665150.8823529482},{"$f":"MAX(TREND(D30:D31,B30:B31,B48),0)","v":5329815.8823529482},{"$f":"MAX(TREND(E30:E31,B30:B31,B48),0)","v":2.1865562185588203},{"$f":"MAX(TREND(F30:F31,B30:B31,B48),0)","v":0.49961694081176233},{"$f":"MAX(TREND(G30:G31,B30:B31,B48),0)","v":10.358034504088209},{"$f":"MAX(TREND(H30:H31,B30:B31,B48),0)","v":2.3667580407176558},{"$f":"MAX(TREND(I30:I31,B30:B31,B48),0)","v":43.289334582617812},{"$f":"MAX(TREND(J30:J31,B30:B31,B48),0)","v":9.8913921034235273},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E48-F48),0)","v":19568495.621865872},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G48-H48),0)","v":961686.99128258554},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I48-J48),0)","v":153630.53540429371},20683813.148552753,5345090.3682373883,null,1.686939277747058,7.9912764633705535,33.397942479194285,null,2043,4907473.4083498381,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V48:X48),0)","v":4907473.4083498381},null,23264024.244050171,null,{"$f":"SUM($V92:X92)","v":1.8973772376441147},{"$f":"SUM($V136:X136)","v":8.9881516550911726},{"$f":"SUM($V180:X180)","v":37.564183062238271}]
[null,2041,{"$f":"MAX(TREND(C30:C31,B30:B31,B49),0)","v":4860028.6764705777},{"$f":"MAX(TREND(D30:D31,B30:B31,B49),0)","v":5555901.1764705777},{"$f":"MAX(TREND(E30:E31,B30:B31,B49),0)","v":2.27789544066178},{"$f":"MAX(TREND(F30:F31,B30:B31,B49),0)","v":0.52081017628235315},{"$f":"MAX(TREND(G30:G31,B30:B31,B49),0)","v":10.790721670367589},{"$f":"MAX(TREND(H30:H31,B30:B31,B49),0)","v":2.4671534764235332},{"$f":"MAX(TREND(I30:I31,B30:B31,B49),0)","v":45.09766409757367},{"$f":"MAX(TREND(J30:J31,B30:B31,B49),0)","v":10.310974757364761},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E49-F49),0)","v":20382189.066801351},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G49-H49),0)","v":1001675.675952435},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I49-J49),0)","v":160018.77096496098},21543883.513718747,5203129.8078068634,null,1.7570852643794268,8.3235681939440553,34.786689340208909,null,2044,4755983.7115319641,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V49:X49),0)","v":4755983.7115319641},null,24124094.609216254,null,{"$f":"SUM($V93:X93)","v":1.9675232242764906},{"$f":"SUM($V137:X137)","v":9.3204433856646745},{"$f":"SUM($V181:X181)","v":38.952929923253009}]
[null,2042,{"$f":"MAX(TREND(C30:C31,B30:B31,B50),0)","v":5054906.4705882072},{"$f":"MAX(TREND(D30:D31,B30:B31,B50),0)","v":5781986.4705882072},{"$f":"MAX(TREND(E30:E31,B30:B31,B50),0)","v":2.3692346627647112},{"$f":"MAX(TREND(F30:F31,B30:B31,B50),0)","v":0.54200341175293687},{"$f":"MAX(TREND(G30:G31,B30:B31,B50),0)","v":11.223408836646968},{"$f":"MAX(TREND(H30:H31,B30:B31,B50),0)","v":2.5675489121294106},{"$f":"MAX(TREND(I30:I31,B30:B31,B50),0)","v":46.905993612529528},{"$f":"MAX(TREND(J30:J31,B30:B31,B50),0)","v":10.730557411305881},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E50-F50),0)","v":21195882.511736583},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G50-H50),0)","v":1041664.3606222844},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I50-J50),0)","v":166407.00652562876},22403953.878884494,5056867.3425357994,null,1.8272312510117743,8.6558599245175571,36.175436201223647,null,2045,4603311.8476098143,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V50:X50),0)","v":4603311.8476098143},null,24984164.97438192,null,{"$f":"SUM($V94:X94)","v":2.037669210908831},{"$f":"SUM($V138:X138)","v":9.6527351162381763},{"$f":"SUM($V182:X182)","v":40.341676784267634}]
[null,2043,{"$f":"MAX(TREND(C30:C31,B30:B31,B51),0)","v":5249784.2647058964},{"$f":"MAX(TREND(D30:D31,B30:B31,B51),0)","v":6008071.7647058964},{"$f":"MAX(TREND(E30:E31,B30:B31,B51),0)","v":2.4605738848676424},{"$f":"MAX(TREND(F30:F31,B30:B31,B51),0)","v":0.56319664722352769},{"$f":"MAX(TREND(G30:G31,B30:B31,B51),0)","v":11.656096002926461},{"$f":"MAX(TREND(H30:H31,B30:B31,B51),0)","v":2.667944347835288},{"$f":"MAX(TREND(I30:I31,B30:B31,B51),0)","v":48.714323127485386},{"$f":"MAX(TREND(J30:J31,B30:B31,B51),0)","v":11.150140065247115},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E51-F51),0)","v":22009575.95667173},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G51-H51),0)","v":1081653.0452921474},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I51-J51),0)","v":172795.24208629606},23264024.244050171,4907473.4083498381,null,1.8973772376441147,8.9881516550911726,37.564183062238271,null,2046,4450260.8457970461,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V51:X51),0)","v":4450260.8457970461},null,25844235.339547575,null,{"$f":"SUM($V95:X95)","v":2.1078151975411714},{"$f":"SUM($V139:X139)","v":9.9850268468116496},{"$f":"SUM($V183:X183)","v":41.730423645282372}]
[null,2044,{"$f":"MAX(TREND(C30:C31,B30:B31,B52),0)","v":5444662.0588235259},{"$f":"MAX(TREND(D30:D31,B30:B31,B52),0)","v":6234157.0588235259},{"$f":"MAX(TREND(E30:E31,B30:B31,B52),0)","v":2.551913106970602},{"$f":"MAX(TREND(F30:F31,B30:B31,B52),0)","v":0.58438988269411141},{"$f":"MAX(TREND(G30:G31,B30:B31,B52),0)","v":12.08878316920584},{"$f":"MAX(TREND(H30:H31,B30:B31,B52),0)","v":2.7683397835411654},{"$f":"MAX(TREND(I30:I31,B30:B31,B52),0)","v":50.522652642441244},{"$f":"MAX(TREND(J30:J31,B30:B31,B52),0)","v":11.569722719188235},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E52-F52),0)","v":22823269.40160729},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G52-H52),0)","v":1121641.7299619969},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I52-J52),0)","v":179183.47764696385},24124094.609216254,4755983.7115319641,null,1.9675232242764906,9.3204433856646745,38.952929923253009,null,2047,4297533.7255620081,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V52:X52),0)","v":4297533.7255620081},null,26704305.704713669,null,{"$f":"SUM($V96:X96)","v":2.1779611841735473},{"$f":"SUM($V140:X140)","v":10.317318577385265},{"$f":"SUM($V184:X184)","v":43.119170506296996}]
[null,2045,{"$f":"MAX(TREND(C30:C31,B30:B31,B53),0)","v":5639539.8529411554},{"$f":"MAX(TREND(D30:D31,B30:B31,B53),0)","v":6460242.3529411554},{"$f":"MAX(TREND(E30:E31,B30:B31,B53),0)","v":2.6432523290735332},{"$f":"MAX(TREND(F30:F31,B30:B31,B53),0)","v":0.60558311816470223},{"$f":"MAX(TREND(G30:G31,B30:B31,B53),0)","v":12.521470335485219},{"$f":"MAX(TREND(H30:H31,B30:B31,B53),0)","v":2.8687352192470428},{"$f":"MAX(TREND(I30:I31,B30:B31,B53),0)","v":52.330982157397102},{"$f":"MAX(TREND(J30:J31,B30:B31,B53),0)","v":11.989305373129469},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E53-F53),0)","v":23636962.84654244},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G53-H53),0)","v":1161630.4146318464},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I53-J53),0)","v":185571.71320763111},24984164.97438192,4603311.8476098143,null,2.037669210908831,9.6527351162381763,40.341676784267634,null,2048,4145743.1451703901,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V53:X53),0)","v":4145743.1451703901},null,27564376.069879334,null,{"$f":"SUM($V97:X97)","v":2.2481071708058877},{"$f":"SUM($V141:X141)","v":10.649610307958767},{"$f":"SUM($V185:X185)","v":44.507917367311734}]
[null,2046,{"$f":"MAX(TREND(C30:C31,B30:B31,B54),0)","v":5834417.647058785},{"$f":"MAX(TREND(D30:D31,B30:B31,B54),0)","v":6686327.647058785},{"$f":"MAX(TREND(E30:E31,B30:B31,B54),0)","v":2.7345915511764645},{"$f":"MAX(TREND(F30:F31,B30:B31,B54),0)","v":0.62677635363529305},{"$f":"MAX(TREND(G30:G31,B30:B31,B54),0)","v":12.954157501764598},{"$f":"MAX(TREND(H30:H31,B30:B31,B54),0)","v":2.9691306549529486},{"$f":"MAX(TREND(I30:I31,B30:B31,B54),0)","v":54.13931167235296},{"$f":"MAX(TREND(J30:J31,B30:B31,B54),0)","v":12.408888027070589},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E54-F54),0)","v":24450656.291477587},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G54-H54),0)","v":1201619.0993016923},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I54-J54),0)","v":191959.9487682989},25844235.339547578,4450260.8457970461,null,2.1078151975411714,9.9850268468116496,41.730423645282372,null,2049,3995420.2158290031,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V54:X54),0)","v":3995420.2158290031},null,28424446.435045,null,{"$f":"SUM($V98:X98)","v":2.3182531574382281},{"$f":"SUM($V142:X142)","v":10.981902038532269},{"$f":"SUM($V186:X186)","v":45.896664228326472}]
[null,2047,{"$f":"MAX(TREND(C30:C31,B30:B31,B55),0)","v":6029295.4411764741},{"$f":"MAX(TREND(D30:D31,B30:B31,B55),0)","v":6912412.9411764741},{"$f":"MAX(TREND(E30:E31,B30:B31,B55),0)","v":2.8259307732794241},{"$f":"MAX(TREND(F30:F31,B30:B31,B55),0)","v":0.64796958910587676},{"$f":"MAX(TREND(G30:G31,B30:B31,B55),0)","v":13.386844668044091},{"$f":"MAX(TREND(H30:H31,B30:B31,B55),0)","v":3.069526090658826},{"$f":"MAX(TREND(I30:I31,B30:B31,B55),0)","v":55.947641187308818},{"$f":"MAX(TREND(J30:J31,B30:B31,B55),0)","v":12.828470681011822},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E55-F55),0)","v":25264349.736413147},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G55-H55),0)","v":1241607.7839715553},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I55-J55),0)","v":198348.18432896619},26704305.704713669,4297533.7255620081,null,2.1779611841735473,10.317318577385265,43.119170506296996,null,2050,3847022.5493088844,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V55:X55),0)","v":3847022.5493088844},null,29284516.800211094,null,{"$f":"SUM($V99:X99)","v":2.3883991440706041},{"$f":"SUM($V143:X143)","v":11.314193769105884},{"$f":"SUM($V187:X187)","v":47.285411089341096}]
[null,2048,{"$f":"MAX(TREND(C30:C31,B30:B31,B56),0)","v":6224173.2352941036},{"$f":"MAX(TREND(D30:D31,B30:B31,B56),0)","v":7138498.2352941036},{"$f":"MAX(TREND(E30:E31,B30:B31,B56),0)","v":2.9172699953823553},{"$f":"MAX(TREND(F30:F31,B30:B31,B56),0)","v":0.66916282457646759},{"$f":"MAX(TREND(G30:G31,B30:B31,B56),0)","v":13.81953183432347},{"$f":"MAX(TREND(H30:H31,B30:B31,B56),0)","v":3.1699215263647034},{"$f":"MAX(TREND(I30:I31,B30:B31,B56),0)","v":57.755970702264676},{"$f":"MAX(TREND(J30:J31,B30:B31,B56),0)","v":13.248053334952942},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E56-F56),0)","v":26078043.181348298},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G56-H56),0)","v":1281596.4686414048},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I56-J56),0)","v":204736.41988963398},27564376.069879334,4145743.1451703901,null,2.2481071708058877,10.649610307958767,44.507917367311734,null,2051,3700941.6016175626,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V56:X56),0)","v":3700941.6016175626},null,30144587.165376756,null,{"$f":"SUM($V100:X100)","v":2.4585451307029444},{"$f":"SUM($V144:X144)","v":11.646485499679358},{"$f":"SUM($V188:X188)","v":48.674157950355834}]
[null,2049,{"$f":"MAX(TREND(C30:C31,B30:B31,B57),0)","v":6419051.0294117332},{"$f":"MAX(TREND(D30:D31,B30:B31,B57),0)","v":7364583.5294117332},{"$f":"MAX(TREND(E30:E31,B30:B31,B57),0)","v":3.0086092174852865},{"$f":"MAX(TREND(F30:F31,B30:B31,B57),0)","v":0.69035606004705841},{"$f":"MAX(TREND(G30:G31,B30:B31,B57),0)","v":14.25221900060285},{"$f":"MAX(TREND(H30:H31,B30:B31,B57),0)","v":3.2703169620705808},{"$f":"MAX(TREND(I30:I31,B30:B31,B57),0)","v":59.564300217220534},{"$f":"MAX(TREND(J30:J31,B30:B31,B57),0)","v":13.667635988894062},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E57-F57),0)","v":26891736.626283444},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G57-H57),0)","v":1321585.1533112542},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I57-J57),0)","v":211124.65545030177},28424446.435045,3995420.2158290031,null,2.3182531574382281,10.981902038532269,45.896664228326472,null,2052,3557509.3703840519,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V57:X57),0)","v":3557509.3703840519},null,31004657.530542422,null,{"$f":"SUM($V101:X101)","v":2.5286911173352848},{"$f":"SUM($V145:X145)","v":11.978777230252859},{"$f":"SUM($V189:X189)","v":50.062904811370458}]
[null,2050,{"$f":"MAX(TREND(C30:C31,B30:B31,B58),0)","v":6613928.8235294223},{"$f":"MAX(TREND(D30:D31,B30:B31,B58),0)","v":7590668.8235294223},{"$f":"MAX(TREND(E30:E31,B30:B31,B58),0)","v":3.0999484395882462},{"$f":"MAX(TREND(F30:F31,B30:B31,B58),0)","v":0.71154929551764212},{"$f":"MAX(TREND(G30:G31,B30:B31,B58),0)","v":14.684906166882342},{"$f":"MAX(TREND(H30:H31,B30:B31,B58),0)","v":3.3707123977764581},{"$f":"MAX(TREND(I30:I31,B30:B31,B58),0)","v":61.372629732176392},{"$f":"MAX(TREND(J30:J31,B30:B31,B58),0)","v":14.087218642835296},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E58-F58),0)","v":27705430.071219008},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G58-H58),0)","v":1361573.8379811172},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I58-J58),0)","v":217512.89101096903},29284516.800211094,3847022.5493088844,null,2.3883991440706041,11.314193769105884,47.285411089341096,null,2053,3417004.4990866962,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V58:X58),0)","v":3417004.4990866962},null,31864727.895708498,null,{"$f":"SUM($V102:X102)","v":2.5988371039676608},{"$f":"SUM($V146:X146)","v":12.311068960826361},{"$f":"SUM($V190:X190)","v":51.451651672385196}]
[null,2051,{"$f":"MAX(TREND(C30:C31,B30:B31,B59),0)","v":6808806.6176470518},{"$f":"MAX(TREND(D30:D31,B30:B31,B59),0)","v":7816754.1176470518},{"$f":"MAX(TREND(E30:E31,B30:B31,B59),0)","v":3.1912876616911774},{"$f":"MAX(TREND(F30:F31,B30:B31,B59),0)","v":0.73274253098823294},{"$f":"MAX(TREND(G30:G31,B30:B31,B59),0)","v":15.117593333161722},{"$f":"MAX(TREND(H30:H31,B30:B31,B59),0)","v":3.471107833482364},{"$f":"MAX(TREND(I30:I31,B30:B31,B59),0)","v":63.18095924713225},{"$f":"MAX(TREND(J30:J31,B30:B31,B59),0)","v":14.506801296776416},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E59-F59),0)","v":28519123.516154155},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G59-H59),0)","v":1401562.5226509634},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I59-J59),0)","v":223901.12657163685},30144587.165376756,3700941.6016175626,null,2.4585451307029444,11.646485499679358,48.674157950355834,null,2054,3279657.8370699915,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V59:X59),0)","v":3279657.8370699915},null,32724798.260874178,null,{"$f":"SUM($V103:X103)","v":2.6689830906000012},{"$f":"SUM($V147:X147)","v":12.643360691399977},{"$f":"SUM($V191:X191)","v":52.840398533399821}]
[null,2052,{"$f":"MAX(TREND(C30:C31,B30:B31,B60),0)","v":7003684.4117646813},{"$f":"MAX(TREND(D30:D31,B30:B31,B60),0)","v":8042839.4117646813},{"$f":"MAX(TREND(E30:E31,B30:B31,B60),0)","v":3.2826268837941086},{"$f":"MAX(TREND(F30:F31,B30:B31,B60),0)","v":0.75393576645882376},{"$f":"MAX(TREND(G30:G31,B30:B31,B60),0)","v":15.550280499441101},{"$f":"MAX(TREND(H30:H31,B30:B31,B60),0)","v":3.5715032691882413},{"$f":"MAX(TREND(I30:I31,B30:B31,B60),0)","v":64.989288762088108},{"$f":"MAX(TREND(J30:J31,B30:B31,B60),0)","v":14.92638395071765},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E60-F60),0)","v":29332816.961089306},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G60-H60),0)","v":1441551.2073208126},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I60-J60),0)","v":230289.36213230412},31004657.530542422,3557509.3703840519,null,2.5286911173352848,11.978777230252859,50.062904811370458]
[null,2053,{"$f":"MAX(TREND(C30:C31,B30:B31,B61),0)","v":7198562.2058823109},{"$f":"MAX(TREND(D30:D31,B30:B31,B61),0)","v":8268924.7058823109},{"$f":"MAX(TREND(E30:E31,B30:B31,B61),0)","v":3.3739661058970682},{"$f":"MAX(TREND(F30:F31,B30:B31,B61),0)","v":0.77512900192940748},{"$f":"MAX(TREND(G30:G31,B30:B31,B61),0)","v":15.98296766572048},{"$f":"MAX(TREND(H30:H31,B30:B31,B61),0)","v":3.6718987048941187},{"$f":"MAX(TREND(I30:I31,B30:B31,B61),0)","v":66.797618277043966},{"$f":"MAX(TREND(J30:J31,B30:B31,B61),0)","v":15.34596660465877},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E61-F61),0)","v":30146510.406024866},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G61-H61),0)","v":1481539.8919906621},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I61-J61),0)","v":236677.5976929719},31864727.895708498,3417004.4990866962,null,2.5988371039676608,12.311068960826361,51.451651672385196,null,"Total",{"$f":"SUM(V30:V59)","v":153052679.16338867},{"$f":"SUM(W30:W59)","v":0},null,{"$f":"SUM(Y30:Y59)","v":153052679.16338867},null,{"$f":"SUM(AA30:AA59)","v":607613338.97909701},null,{"$f":"SUM(V105:X105)","v":49.555988532926612},{"$f":"SUM(V149:X149)","v":234.75391794251303},{"$f":"SUM(V193:X193)","v":981.10707146060145}]
[null,2054,{"$f":"MAX(TREND(C30:C31,B30:B31,B62),0)","v":7393440},{"$f":"MAX(TREND(D30:D31,B30:B31,B62),0)","v":8495010},{"$f":"MAX(TREND(E30:E31,B30:B31,B62),0)","v":3.4653053279999995},{"$f":"MAX(TREND(F30:F31,B30:B31,B62),0)","v":0.7963222373999983},{"$f":"MAX(TREND(G30:G31,B30:B31,B62),0)","v":16.415654831999973},{"$f":"MAX(TREND(H30:H31,B30:B31,B62),0)","v":3.7722941405999961},{"$f":"MAX(TREND(I30:I31,B30:B31,B62),0)","v":68.605947791999824},{"$f":"MAX(TREND(J30:J31,B30:B31,B62),0)","v":15.765549258600004},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E62-F62),0)","v":30960203.850960013},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G62-H62),0)","v":1521528.5766605253},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I62-J62),0)","v":243065.83325363917},32724798.260874178,3279657.8370699915,null,2.6689830906000012,12.643360691399977,52.840398533399821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O33:O62)","v":153052679.16338867},null,{"$f":"SUM(Q33:Q62)","v":49.555988532926612},{"$f":"SUM(R33:R62)","v":234.75391794251303},{"$f":"SUM(S33:S62)","v":981.10707146060145}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF FATALITIES AVOIDED"]
[{"$f":"MAX($A$1:A65)+1","v":2},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,A66,1)),\"Not Used\",INDEX(SafetyModelGroup,A66,1))","v":"Dummy"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL FATALITIES",null,"TOTAL INJURIES",null,"TOTAL VEHICLES DAMAGED",null,"ACCIDENT BENEFITS",null,null,null,null,null,"Total Events Avoided"]
[null,null,"(veh-miles/yr)",null,"(events/yr)",null,"(events/yr)",null,"(events/yr)",null,"($/yr)",null,null,null,null,null,"(events/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fatality Cost","Injury Cost","Property Damage Cost","Constant","Present",null,null,null,null,null,null,1,2]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Savings","Savings","Savings","Dollars","Value",null,"Fatalities","Injuries","PDO",null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,V70,1)),\"Not Used\",INDEX(ModelGroup,V70,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,W70,1)),\"Not Used\",INDEX(ModelGroup,W70,1))","v":"Dummy"}]
[null,{"$f":"SafetyYearFirst","v":2020},{"$f":"INDEX(SafetyData1NB,A66,1)*AnnualFactor","v":0},{"$f":"INDEX(SafetyData1B,A66,1)*AnnualFactor","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1NB,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1NB,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1B,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1B,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A66,6))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1NB,A66,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1NB,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1B,A66,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1B,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A66,7))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1NB,A66,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1NB,A66,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1NB,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1B,A66,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1B,A66,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1B,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A66,8))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E72-F72),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G72-H72),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I72-J72),0)","v":0},{"$f":"SUM(K72:M72)","v":0},{"$f":"N72/(1+DiscRate)^(B72-YearCurrent)","v":0},null,{"$f":"E72-F72","v":0},{"$f":"G72-H72","v":0},{"$f":"I72-J72","v":0},null,"Year"]
[null,{"$f":"SafetyYearLast","v":2054},{"$f":"INDEX(SafetyData20NB,A66,1)*AnnualFactor","v":0},{"$f":"INDEX(SafetyData20B,A66,1)*AnnualFactor","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20NB,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20NB,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20B,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20B,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A66,6))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20NB,A66,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20NB,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20B,A66,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20B,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A66,7))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20NB,A66,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20NB,A66,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20NB,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A66,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20B,A66,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20B,A66,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20B,A66,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A66,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A66,8))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E73-F73),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G73-H73),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I73-J73),0)","v":0},{"$f":"SUM(K73:M73)","v":0},{"$f":"N73/(1+DiscRate)^(B73-YearCurrent)","v":0},null,{"$f":"E73-F73","v":0},{"$f":"G73-H73","v":0},{"$f":"I73-J73","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($Q9,MATCH(V$70,$A:$A),0)","v":0.63474947826177441},0]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C72:C73,B72:B73,B75),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B75),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B75),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B75),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B75),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B75),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B75),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B75),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E75-F75),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G75-H75),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I75-J75),0)","v":0},{"$f":"SUM(K75:M75)","v":0},{"$f":"N75/(1+DiscRate)^(B75-YearCurrent)","v":0},null,{"$f":"E75-F75","v":0},{"$f":"G75-H75","v":0},{"$f":"I75-J75","v":0},null,{"$f":"U74+1","v":2026},0.70489546489411481,0]
[null,{"$f":"B75+1","v":2026},{"$f":"MAX(TREND(C72:C73,B72:B73,B76),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B76),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B76),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B76),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B76),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B76),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B76),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B76),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E76-F76),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G76-H76),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I76-J76),0)","v":0},{"$f":"SUM(K76:M76)","v":0},0,null,{"$f":"E76-F76","v":0},{"$f":"G76-H76","v":0},{"$f":"I76-J76","v":0},null,{"$f":"U75+1","v":2027},0.77504145152648363,0]
[null,{"$f":"B76+1","v":2027},{"$f":"MAX(TREND(C72:C73,B72:B73,B77),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B77),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B77),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B77),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B77),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B77),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B77),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B77),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E77-F77),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G77-H77),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I77-J77),0)","v":0},{"$f":"SUM(K77:M77)","v":0},0,null,0,0,0,null,2028,0.84518743815883113,0]
[null,2028,{"$f":"MAX(TREND(C72:C73,B72:B73,B78),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B78),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B78),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B78),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B78),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B78),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B78),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B78),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E78-F78),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G78-H78),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I78-J78),0)","v":0},{"$f":"SUM(K78:M78)","v":0},0,null,0,0,0,null,2029,0.91533342479117152,0]
[null,2029,{"$f":"MAX(TREND(C72:C73,B72:B73,B79),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B79),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B79),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B79),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B79),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B79),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B79),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B79),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E79-F79),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G79-H79),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I79-J79),0)","v":0},0,0,null,0,0,0,null,2030,0.98547941142354034,0]
[null,2030,{"$f":"MAX(TREND(C72:C73,B72:B73,B80),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B80),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B80),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B80),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B80),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B80),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B80),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B80),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E80-F80),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G80-H80),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I80-J80),0)","v":0},0,0,null,0,0,0,null,2031,1.0556253980558878,0]
[null,2031,{"$f":"MAX(TREND(C72:C73,B72:B73,B81),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B81),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B81),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B81),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B81),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B81),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B81),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B81),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E81-F81),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G81-H81),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I81-J81),0)","v":0},0,0,null,0,0,0,null,2032,1.1257713846882282,0]
[null,2032,{"$f":"MAX(TREND(C72:C73,B72:B73,B82),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B82),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B82),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B82),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B82),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B82),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B82),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B82),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E82-F82),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G82-H82),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I82-J82),0)","v":0},0,0,null,0,0,0,null,2033,1.1959173713206042,0]
[null,2033,{"$f":"MAX(TREND(C72:C73,B72:B73,B83),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B83),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B83),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B83),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B83),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B83),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B83),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B83),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E83-F83),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G83-H83),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I83-J83),0)","v":0},0,0,null,0,0,0,null,2034,1.2660633579529446,0]
[null,2034,{"$f":"MAX(TREND(C72:C73,B72:B73,B84),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B84),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B84),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B84),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B84),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B84),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B84),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B84),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E84-F84),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G84-H84),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I84-J84),0)","v":0},0,0,null,0,0,0,null,2035,1.336209344585285,0]
[null,2035,{"$f":"MAX(TREND(C72:C73,B72:B73,B85),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B85),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B85),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B85),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B85),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B85),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B85),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B85),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E85-F85),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G85-H85),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I85-J85),0)","v":0},0,0,null,0,0,0,null,2036,1.4063553312176609,0]
[null,2036,{"$f":"MAX(TREND(C72:C73,B72:B73,B86),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B86),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B86),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B86),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B86),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B86),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B86),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B86),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E86-F86),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G86-H86),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I86-J86),0)","v":0},0,0,null,0,0,0,null,2037,1.4765013178500013,0]
[null,2037,{"$f":"MAX(TREND(C72:C73,B72:B73,B87),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B87),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B87),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B87),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B87),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B87),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B87),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B87),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E87-F87),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G87-H87),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I87-J87),0)","v":0},0,0,null,0,0,0,null,2038,1.5466473044823417,0]
[null,2038,{"$f":"MAX(TREND(C72:C73,B72:B73,B88),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B88),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B88),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B88),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B88),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B88),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B88),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B88),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E88-F88),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G88-H88),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I88-J88),0)","v":0},0,0,null,0,0,0,null,2039,1.6167932911147176,0]
[null,2039,{"$f":"MAX(TREND(C72:C73,B72:B73,B89),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B89),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B89),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B89),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B89),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B89),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B89),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B89),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E89-F89),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G89-H89),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I89-J89),0)","v":0},0,0,null,0,0,0,null,2040,1.686939277747058,0]
[null,2040,{"$f":"MAX(TREND(C72:C73,B72:B73,B90),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B90),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B90),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B90),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B90),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B90),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B90),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B90),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E90-F90),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G90-H90),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I90-J90),0)","v":0},0,0,null,0,0,0,null,2041,1.7570852643794268,0]
[null,2041,{"$f":"MAX(TREND(C72:C73,B72:B73,B91),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B91),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B91),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B91),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B91),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B91),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B91),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B91),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E91-F91),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G91-H91),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I91-J91),0)","v":0},0,0,null,0,0,0,null,2042,1.8272312510117743,0]
[null,2042,{"$f":"MAX(TREND(C72:C73,B72:B73,B92),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B92),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B92),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B92),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B92),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B92),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B92),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B92),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E92-F92),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G92-H92),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I92-J92),0)","v":0},0,0,null,0,0,0,null,2043,1.8973772376441147,0]
[null,2043,{"$f":"MAX(TREND(C72:C73,B72:B73,B93),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B93),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B93),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B93),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B93),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B93),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B93),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B93),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E93-F93),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G93-H93),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I93-J93),0)","v":0},0,0,null,0,0,0,null,2044,1.9675232242764906,0]
[null,2044,{"$f":"MAX(TREND(C72:C73,B72:B73,B94),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B94),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B94),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B94),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B94),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B94),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B94),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B94),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E94-F94),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G94-H94),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I94-J94),0)","v":0},0,0,null,0,0,0,null,2045,2.037669210908831,0]
[null,2045,{"$f":"MAX(TREND(C72:C73,B72:B73,B95),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B95),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B95),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B95),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B95),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B95),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B95),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B95),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E95-F95),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G95-H95),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I95-J95),0)","v":0},0,0,null,0,0,0,null,2046,2.1078151975411714,0]
[null,2046,{"$f":"MAX(TREND(C72:C73,B72:B73,B96),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B96),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B96),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B96),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B96),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B96),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B96),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B96),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E96-F96),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G96-H96),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I96-J96),0)","v":0},0,0,null,0,0,0,null,2047,2.1779611841735473,0]
[null,2047,{"$f":"MAX(TREND(C72:C73,B72:B73,B97),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B97),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B97),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B97),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B97),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B97),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B97),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B97),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E97-F97),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G97-H97),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I97-J97),0)","v":0},0,0,null,0,0,0,null,2048,2.2481071708058877,0]
[null,2048,{"$f":"MAX(TREND(C72:C73,B72:B73,B98),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B98),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B98),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B98),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B98),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B98),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B98),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B98),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E98-F98),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G98-H98),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I98-J98),0)","v":0},0,0,null,0,0,0,null,2049,2.3182531574382281,0]
[null,2049,{"$f":"MAX(TREND(C72:C73,B72:B73,B99),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B99),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B99),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B99),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B99),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B99),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B99),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B99),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E99-F99),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G99-H99),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I99-J99),0)","v":0},0,0,null,0,0,0,null,2050,2.3883991440706041,0]
[null,2050,{"$f":"MAX(TREND(C72:C73,B72:B73,B100),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B100),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B100),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B100),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B100),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B100),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B100),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B100),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E100-F100),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G100-H100),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I100-J100),0)","v":0},0,0,null,0,0,0,null,2051,2.4585451307029444,0]
[null,2051,{"$f":"MAX(TREND(C72:C73,B72:B73,B101),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B101),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B101),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B101),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B101),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B101),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B101),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B101),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E101-F101),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G101-H101),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I101-J101),0)","v":0},0,0,null,0,0,0,null,2052,2.5286911173352848,0]
[null,2052,{"$f":"MAX(TREND(C72:C73,B72:B73,B102),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B102),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B102),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B102),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B102),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B102),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B102),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B102),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E102-F102),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G102-H102),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I102-J102),0)","v":0},0,0,null,0,0,0,null,2053,2.5988371039676608,0]
[null,2053,{"$f":"MAX(TREND(C72:C73,B72:B73,B103),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B103),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B103),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B103),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B103),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B103),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B103),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B103),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E103-F103),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G103-H103),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I103-J103),0)","v":0},0,0,null,0,0,0,null,2054,2.6689830906000012,0]
[null,2054,{"$f":"MAX(TREND(C72:C73,B72:B73,B104),0)","v":0},{"$f":"MAX(TREND(D72:D73,B72:B73,B104),0)","v":0},{"$f":"MAX(TREND(E72:E73,B72:B73,B104),0)","v":0},{"$f":"MAX(TREND(F72:F73,B72:B73,B104),0)","v":0},{"$f":"MAX(TREND(G72:G73,B72:B73,B104),0)","v":0},{"$f":"MAX(TREND(H72:H73,B72:B73,B104),0)","v":0},{"$f":"MAX(TREND(I72:I73,B72:B73,B104),0)","v":0},{"$f":"MAX(TREND(J72:J73,B72:B73,B104),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(E104-F104),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(G104-H104),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A66,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A66,1),PARAMETERS!$BH$25:$BK$25,0)))*(I104-J104),0)","v":0},0,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V74:V103)","v":49.555988532926612},{"$f":"SUM(W74:W103)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O75:O104)","v":0},null,{"$f":"SUM(Q75:Q104)","v":0},{"$f":"SUM(R75:R104)","v":0},{"$f":"SUM(S75:S104)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF INJURIES AVOIDED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,V114,1)),\"Not Used\",INDEX(ModelGroup,V114,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,W114,1)),\"Not Used\",INDEX(ModelGroup,W114,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($R9,MATCH(V$114,$A:$A),0)","v":3.0069005047675432},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U118+1","v":2026},3.3391922353411587,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U119+1","v":2027},3.6714839659146605,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,4.0037756964881623,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,4.3360674270617494,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,4.6683591576352512,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,5.000650888208753,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,5.3329426187822548,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,5.6652343493558703,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,5.9975260799293437,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,6.3298178105028455,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,6.662109541076461,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,6.9944012716499628,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,7.3266930022234646,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,7.6589847327969665,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,7.9912764633705535,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,8.3235681939440553,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,8.6558599245175571,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,8.9881516550911726,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,9.3204433856646745,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,9.6527351162381763,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,9.9850268468116496,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,10.317318577385265,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,10.649610307958767,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,10.981902038532269,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,11.314193769105884,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,11.646485499679358,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,11.978777230252859,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,12.311068960826361,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,12.643360691399977,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V118:V147)","v":234.75391794251303},{"$f":"SUM(W118:W147)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PDOs AVOIDED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,V158,1)),\"Not Used\",INDEX(ModelGroup,V158,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,W158,1)),\"Not Used\",INDEX(ModelGroup,W158,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($S9,MATCH(V$158,$A:$A),0)","v":12.566739563973556},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U162+1","v":2026},13.955486424988294,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U163+1","v":2027},15.344233286002918,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,16.732980147017656,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,18.121727008032281,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,19.510473869047019,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,20.899220730061643,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,22.287967591076381,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,23.676714452091005,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,25.065461313105743,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,26.454208174120367,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,27.842955035135105,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,29.23170189614973,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,30.620448757164468,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,32.009195618179547,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,33.397942479194285,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,34.786689340208909,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,36.175436201223647,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,37.564183062238271,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,38.952929923253009,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,40.341676784267634,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,41.730423645282372,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,43.119170506296996,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,44.507917367311734,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,45.896664228326472,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,47.285411089341096,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,48.674157950355834,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,50.062904811370458,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,51.451651672385196,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,52.840398533399821,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V162:V191)","v":981.10707146060145},{"$f":"SUM(W162:W191)","v":0}]

{"sheet":"Emissions","index":10,"n_rows":627,"n_cols":86,"rows_kept":627,"cut":false,"hidden":false,"merged":[[460,66,462,66],[504,66,506,66],[548,66,550,66],[592,66,594,66],[20,66,22,66],[108,66,110,66],[416,66,418,66],[64,66,66,66],[152,66,154,66],[196,66,198,66],[240,66,242,66],[284,66,286,66],[328,66,330,66],[372,66,374,66],[18,16,18,19],[18,20,18,21],[18,43,18,49],[18,50,18,56],[18,22,18,23],[18,24,18,25],[18,29,18,35],[18,36,18,42],[60,16,60,19],[60,20,60,21],[60,22,60,23],[60,24,60,25],[60,29,60,35],[60,36,60,42],[60,43,60,49],[60,50,60,56],[20,67,22,67],[64,67,66,67],[108,67,110,67],[152,67,154,67],[196,67,198,67],[240,67,242,67],[284,67,286,67],[548,67,550,67],[592,67,594,67],[328,67,330,67],[372,67,374,67],[416,67,418,67],[460,67,462,67],[504,67,506,67]]}
[null,"Emission Reduction Benefits"]
[]
[null,"This sheet calculates emissions benefits for highway and transit."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,null,null,null,null,"Transit Em Cost = (Veh-Miles x Rate x Cost/Mile) by Em Type"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,null,null,null,null,"dollars/yr",null,"veh-miles/yr","dollars/veh-mile"]
[]
[null," Hwy Emissions Cost = (VMT x Rate x Cost/Mile) by Emissions Type"]
[null,"dollars/yr",null,"veh-miles/yr","dollars/veh-mile"]
[]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF EMISSION REDUCTION BENEFITS",null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"Avion/Jurupa"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGHWAY",null,null,null,"BUS",null,"PASSENGER TRAIN",null,"LIGHT RAIL",null,null,null,null,"HIGHWAY",null,null,null,null,null,null,"BUS",null,null,null,null,null,null,"PASSENGER TRAIN",null,null,null,null,null,null,"LIGHT RAIL"]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"TOTAL PMT",null,"TOTAL PHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,"RUNNING EMISSIONS",null,"EMISSIONS",null,"EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,null,1,2,null,"Present",null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(pers-miles/yr)",null,"(pers-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO20,1)),\"Not Used\",INDEX(ModelGroup,BO20,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP20,1)),\"Not Used\",INDEX(ModelGroup,BP20,1))","v":"Dummy"},null,"Value of",null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,"Emission",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":767595},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":808110},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":76650},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":22995},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1NB,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1B,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1NB,A18,5),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1B,A18,5),0)*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C24/E24,1)),MAX(5,ROUND(G24/I24,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D24/F24,1)),MAX(5,ROUND(H24/J24,1))),55)","v":35.1},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,9),0)","v":0.38},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,9),0)","v":0.38},{"$f":"IF(OR(INDEX(ModelData1NB,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData1NB,A18,1)*AnnualFactor/INDEX(ModelData1NB,A18,8))","v":475979.72972972976},{"$f":"IF(OR(INDEX(ModelData1B,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData1B,A18,1)*AnnualFactor/INDEX(ModelData1B,A18,8))","v":524317.56756756757},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C24*(1-M24)*0.00000110231131*(VLOOKUP(K24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C24*M24*0.00000110231131*(VLOOKUP(K24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":49405.40050161304},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D24*(1-N24)*0.00000110231131*(VLOOKUP(L24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D24*N24*0.00000110231131*(VLOOKUP(L24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":30268.809852436389},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O24*(1-M24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O24*M24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":6544.480385582423},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P24*(1-N24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P24*N24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":7209.1011915793933},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C24*0.00000110231131*(VLOOKUP(K24,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D24*0.00000110231131*(VLOOKUP(L24,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C24*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D24*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C24*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D24*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q24+S24+U24+W24+Y24)-(R24+T24+V24+X24+Z24)","v":18471.969843179679},{"$f":"AA24/(1+DiscRate)^(B24-YearCurrent)","v":18471.969843179679},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,2)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,2)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,2)-D24*N24*VLOOKUP(L24,EmTruck1,2)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,2)),0)","v":0.40131119008556293},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,3)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,3)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,3)-D24*N24*VLOOKUP(L24,EmTruck1,3)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,3)),0)","v":263.49101389070938},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,4)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,4)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,4)-D24*N24*VLOOKUP(L24,EmTruck1,4)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,4)),0)","v":0.32849766280398918},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,5)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,5)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,5)-D24*N24*VLOOKUP(L24,EmTruck1,5)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,5)),0)","v":9.8502866855427629E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,6)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,6)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,6)-D24*N24*VLOOKUP(L24,EmTruck1,6)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,6)),0)","v":2.5476571868442671E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,7)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,7)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,7)-D24*N24*VLOOKUP(L24,EmTruck1,7)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,7)),0)","v":6.1059515247533121E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,8)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,8)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,8)-D24*N24*VLOOKUP(L24,EmTruck1,8)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,8)),0)","v":9.8502866855427629E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,2)-D24*VLOOKUP(L24,EmBus1,2)+(O24-P24)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,3)-D24*VLOOKUP(L24,EmBus1,3)+(O24-P24)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,4)-D24*VLOOKUP(L24,EmBus1,4)+(O24-P24)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,5)-D24*VLOOKUP(L24,EmBus1,5)+(O24-P24)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,6)-D24*VLOOKUP(L24,EmBus1,6)+(O24-P24)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,7)-D24*VLOOKUP(L24,EmBus1,7)+(O24-P24)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,8)-D24*VLOOKUP(L24,EmBus1,8)+(O24-P24)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CW$36),0)","v":0},{"$f":"(AD24+AK24+AR24+AY24)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B24-YearCurrent)","v":68.222902314545692},{"$f":"(AE24+AL24+AS24+AZ24)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)/(1+DiscRate)^($B24-YearCurrent)","v":12647.56866675405},{"$f":"(AF24+AM24+AT24+BA24)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B24-YearCurrent)","v":4711.9704752604212},{"$f":"(AG24+AN24+AU24+BB24)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B24-YearCurrent)","v":683.8167519970641},{"$f":"(AH24+AO24+AV24+BC24)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B24-YearCurrent)","v":97.835131289193541},{"$f":"(AI24+AP24+AW24+BD24)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B24-YearCurrent)","v":262.55591556439242},null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AB9,MATCH(BO$20,$A:$A),0)","v":28681.431182585271},0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO24:BQ24),0)","v":28681.431182585271},null,{"$f":"$BR24*(1+DiscRate)^($BN24-YearCurrent)","v":40227.190944087924},null,{"$f":"SUM($BO68:BQ68)","v":0.71850368719006208},{"$f":"SUM($BO112:BQ112)","v":533.32227749916069},{"$f":"SUM($BO156:BQ156)","v":0.66891050373639194},{"$f":"SUM($BO200:BQ200)","v":2.1719575052182007E-2},{"$f":"SUM($BO244:BQ244)","v":5.1611670695885124E-3},{"$f":"SUM($BO288:BQ288)","v":0.12565503392838998},{"$f":"SUM($BO332:BQ332)","v":2.1719575052182007E-2},{"$f":"SUM($BO376:BQ376)","v":87.088143808677088},{"$f":"SUM($BO420:BQ420)","v":20151.757706768251},{"$f":"SUM($BO464:BQ464)","v":6840.9970595566601},{"$f":"SUM($BO508:BQ508)","v":1075.0367253441705},{"$f":"SUM($BO552:BQ552)","v":141.31324604149808},{"$f":"SUM($BO596:BQ596)","v":385.23830106602196}]
[null,{"$f":"YearLast","v":2054},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":7393440},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":8495010},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":739490},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":242725},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20NB,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20B,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20NB,A18,5),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20B,A18,5),0)*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C25/E25,1)),MAX(5,ROUND(G25/I25,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D25/F25,1)),MAX(5,ROUND(H25/J25,1))),55)","v":35},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,9),0)","v":0.38},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,9),0)","v":0.38},{"$f":"IF(OR(INDEX(ModelData20NB,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData20NB,A18,1)*AnnualFactor/INDEX(ModelData20NB,A18,8))","v":4584942.5675675673},{"$f":"IF(OR(INDEX(ModelData20B,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData20B,A18,1)*AnnualFactor/INDEX(ModelData20B,A18,8))","v":5267837.8378378376},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C25*(1-M25)*0.00000110231131*(VLOOKUP(K25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C25*M25*0.00000110231131*(VLOOKUP(K25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":445827.94367032836},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D25*(1-N25)*0.00000110231131*(VLOOKUP(L25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D25*N25*0.00000110231131*(VLOOKUP(L25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":343316.79063978657},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O25*(1-M25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O25*M25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":50880.528880082478},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P25*(1-N25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P25*N25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":58458.82937327533},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C25*0.00000110231131*(VLOOKUP(K25,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D25*0.00000110231131*(VLOOKUP(L25,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C25*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D25*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C25*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D25*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q25+S25+U25+W25+Y25)-(R25+T25+V25+X25+Z25)","v":94932.852537348925},{"$f":"AA25/(1+DiscRate)^(B25-YearCurrent)","v":9514.108271578667},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,2)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,2)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,2)-D25*N25*VLOOKUP(L25,EmTruck20,2)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,2)),0)","v":5.6402121421962548E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,3)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,3)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,3)-D25*N25*VLOOKUP(L25,EmTruck20,3)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,3)),0)","v":805.1713167390252},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,4)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,4)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,4)-D25*N25*VLOOKUP(L25,EmTruck20,4)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,4)),0)","v":1.2150388456430277},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,5)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,5)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,5)-D25*N25*VLOOKUP(L25,EmTruck20,5)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,5)),0)","v":1.6308515676243782E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,6)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,6)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,6)-D25*N25*VLOOKUP(L25,EmTruck20,6)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,6)),0)","v":7.9475162833350377E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,7)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,7)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,7)-D25*N25*VLOOKUP(L25,EmTruck20,7)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,7)),0)","v":6.5290249405442008E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,8)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,8)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,8)-D25*N25*VLOOKUP(L25,EmTruck20,8)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,8)),0)","v":1.6308515676243782E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,2)-D25*VLOOKUP(L25,EmBus20,2)+(O25-P25)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,3)-D25*VLOOKUP(L25,EmBus20,3)+(O25-P25)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,4)-D25*VLOOKUP(L25,EmBus20,4)+(O25-P25)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,5)-D25*VLOOKUP(L25,EmBus20,5)+(O25-P25)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,6)-D25*VLOOKUP(L25,EmBus20,6)+(O25-P25)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,7)-D25*VLOOKUP(L25,EmBus20,7)+(O25-P25)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,8)-D25*VLOOKUP(L25,EmBus20,8)+(O25-P25)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CW$37),0)","v":0},{"$f":"(AD25+AK25+AR25+AY25)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B25-YearCurrent)","v":0.96093922023998224},{"$f":"(AE25+AL25+AS25+AZ25)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)/(1+DiscRate)^($B25-YearCurrent)","v":7594.2856968020978},{"$f":"(AF25+AM25+AT25+BA25)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B25-YearCurrent)","v":1746.6745730277685},{"$f":"(AG25+AN25+AU25+BB25)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B25-YearCurrent)","v":113.46367853599446},{"$f":"(AH25+AO25+AV25+BC25)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B25-YearCurrent)","v":30.586996147136052},{"$f":"(AI25+AP25+AW25+BD25)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B25-YearCurrent)","v":28.136387845426441},null,null,{"$f":"BN24+1","v":2026},29943.712886397429,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO25:BQ25),0)","v":29943.712886397429},null,44937.438775668648,null,{"$f":"SUM($BO69:BQ69)","v":0.78194218661101988},{"$f":"SUM($BO113:BQ113)","v":587.28853022086946},{"$f":"SUM($BO157:BQ157)","v":0.73699307192290087},{"$f":"SUM($BO201:BQ201)","v":2.40934327255105E-2},{"$f":"SUM($BO245:BQ245)","v":5.6838690461375411E-3},{"$f":"SUM($BO289:BQ289)","v":0.1385741376645683},{"$f":"SUM($BO333:BQ333)","v":2.40934327255105E-2},{"$f":"SUM($BO377:BQ377)","v":88.576986238796678},{"$f":"SUM($BO421:BQ421)","v":21153.932828015353},{"$f":"SUM($BO465:BQ465)","v":7044.1892580085314},{"$f":"SUM($BO509:BQ509)","v":1114.5174688956756},{"$f":"SUM($BO553:BQ553)","v":145.44380930314912},{"$f":"SUM($BO597:BQ597)","v":397.05253593591516}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN25+1","v":2027},30997.791691841434,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO26:BQ26),0)","v":30997.791691841434},null,49775.679710495955,null,{"$f":"SUM($BO70:BQ70)","v":0.84538068603184402},{"$f":"SUM($BO114:BQ114)","v":641.25478294255367},{"$f":"SUM($BO158:BQ158)","v":0.80507564010936095},{"$f":"SUM($BO202:BQ202)","v":2.6467290398838154E-2},{"$f":"SUM($BO246:BQ246)","v":6.206571022686333E-3},{"$f":"SUM($BO290:BQ290)","v":0.15149324140073181},{"$f":"SUM($BO334:BQ334)","v":2.6467290398838154E-2},{"$f":"SUM($BO378:BQ378)","v":89.498302683493392},{"$f":"SUM($BO422:BQ422)","v":22018.443408917152},{"$f":"SUM($BO466:BQ466)","v":7191.5171216535027},{"$f":"SUM($BO510:BQ510)","v":1144.2315120032613},{"$f":"SUM($BO554:BQ554)","v":148.42912557187051},{"$f":"SUM($BO598:BQ598)","v":405.67222101213287}]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":1741983.9705882072},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":1938536.4705882072},{"$f":"MAX(TREND(E24:E25,B24:B25,B27),0)","v":174126.47058823705},{"$f":"MAX(TREND(F24:F25,B24:B25,B27),0)","v":55308.235294118524},{"$f":"MAX(TREND(G24:G25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C27/E27,1)),MAX(5,ROUND(G27/I27,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D27/F27,1)),MAX(5,ROUND(H27/J27,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B27),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B27),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B27),0)","v":1080238.970588237},{"$f":"MAX(TREND(P24:P25,B24:B25,B27),0)","v":1221894.077901423},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C27*(1-M27)*0.00000110231131*(VLOOKUP(K27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C27*M27*0.00000110231131*(VLOOKUP(K27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":120638.43838532755},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D27*(1-N27)*0.00000110231131*(VLOOKUP(L27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D27*N27*0.00000110231131*(VLOOKUP(L27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":78422.122177690107},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O27*(1-M27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O27*M27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":15168.748009326202},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P27*(1-N27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P27*N27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":17157.87327287571},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C27*0.00000110231131*(VLOOKUP(K27,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D27*0.00000110231131*(VLOOKUP(L27,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C27*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D27*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C27*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D27*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q27+S27+U27+W27+Y27)-(R27+T27+V27+X27+Z27)","v":40227.190944087924},{"$f":"AA27/(1+DiscRate)^(B27-YearCurrent)","v":28681.431182585271},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,2)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,2)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,2)-D27*N27*VLOOKUP(L27,EmTruck1,2)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,2)),0)","v":0.71850368719006208},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,3)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,3)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,3)-D27*N27*VLOOKUP(L27,EmTruck1,3)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,3)),0)","v":533.32227749916069},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,4)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,4)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,4)-D27*N27*VLOOKUP(L27,EmTruck1,4)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,4)),0)","v":0.66891050373639194},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,5)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,5)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,5)-D27*N27*VLOOKUP(L27,EmTruck1,5)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,5)),0)","v":2.1719575052182007E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,6)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,6)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,6)-D27*N27*VLOOKUP(L27,EmTruck1,6)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,6)),0)","v":5.1611670695885124E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,7)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,7)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,7)-D27*N27*VLOOKUP(L27,EmTruck1,7)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,7)),0)","v":0.12565503392838998},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,8)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,8)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,8)-D27*N27*VLOOKUP(L27,EmTruck1,8)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,8)),0)","v":2.1719575052182007E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,2)-D27*VLOOKUP(L27,EmBus1,2)+(O27-P27)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,3)-D27*VLOOKUP(L27,EmBus1,3)+(O27-P27)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,4)-D27*VLOOKUP(L27,EmBus1,4)+(O27-P27)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,5)-D27*VLOOKUP(L27,EmBus1,5)+(O27-P27)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,6)-D27*VLOOKUP(L27,EmBus1,6)+(O27-P27)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,7)-D27*VLOOKUP(L27,EmBus1,7)+(O27-P27)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,8)-D27*VLOOKUP(L27,EmBus1,8)+(O27-P27)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CW$36),0)","v":0},{"$f":"(AD27+AK27+AR27+AY27)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B27-YearCurrent)","v":87.088143808677088},{"$f":"(AE27+AL27+AS27+AZ27)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)/(1+DiscRate)^($B27-YearCurrent)","v":20151.757706768251},{"$f":"(AF27+AM27+AT27+BA27)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B27-YearCurrent)","v":6840.9970595566601},{"$f":"(AG27+AN27+AU27+BB27)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B27-YearCurrent)","v":1075.0367253441705},{"$f":"(AH27+AO27+AV27+BC27)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B27-YearCurrent)","v":141.31324604149808},{"$f":"(AI27+AP27+AW27+BD27)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B27-YearCurrent)","v":385.23830106602196},null,null,2028,31862.461198177676,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO27:BQ27),0)","v":31862.461198177676},null,54745.640486139688,null,{"$f":"SUM($BO71:BQ71)","v":0.9088191854528449},{"$f":"SUM($BO115:BQ115)","v":695.22103566424175},{"$f":"SUM($BO159:BQ159)","v":0.87315820829585933},{"$f":"SUM($BO203:BQ203)","v":2.8841148072165899E-2},{"$f":"SUM($BO247:BQ247)","v":6.7292729992351596E-3},{"$f":"SUM($BO291:BQ291)","v":0.16441234513691305},{"$f":"SUM($BO335:BQ335)","v":2.8841148072165899E-2},{"$f":"SUM($BO379:BQ379)","v":89.919976857279451},{"$f":"SUM($BO423:BQ423)","v":22755.966947958193},{"$f":"SUM($BO467:BQ467)","v":7289.4203706265471},{"$f":"SUM($BO511:BQ511)","v":1165.2877690552082},{"$f":"SUM($BO555:BQ555)","v":150.40136205839346},{"$f":"SUM($BO599:BQ599)","v":411.4647716220631}]
[null,{"$f":"B27+1","v":2026},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":1936861.7647058964},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":2164621.7647058964},{"$f":"MAX(TREND(E24:E25,B24:B25,B28),0)","v":193621.76470588148},{"$f":"MAX(TREND(F24:F25,B24:B25,B28),0)","v":61770.882352940738},{"$f":"MAX(TREND(G24:G25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C28/E28,1)),MAX(5,ROUND(G28/I28,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D28/F28,1)),MAX(5,ROUND(H28/J28,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B28),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B28),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B28),0)","v":1201090.8187599182},{"$f":"MAX(TREND(P24:P25,B24:B25,B28),0)","v":1361409.3799681664},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C28*(1-M28)*0.00000110231131*(VLOOKUP(K28,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C28*M28*0.00000110231131*(VLOOKUP(K28,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":136143.63642062922},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D28*(1-N28)*0.00000110231131*(VLOOKUP(L28,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D28*N28*0.00000110231131*(VLOOKUP(L28,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":88945.04959322924},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O28*(1-M28)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O28*M28*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":16940.297769162247},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P28*(1-N28)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P28*N28*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":19201.445820893587},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C28*0.00000110231131*(VLOOKUP(K28,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D28*0.00000110231131*(VLOOKUP(L28,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C28*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D28*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C28*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D28*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},44937.438775668648,29943.712886397429,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,2)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,2)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,2)-D28*N28*VLOOKUP(L28,EmTruck1,2)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,2)),0)","v":0.78194218661101988},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,3)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,3)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,3)-D28*N28*VLOOKUP(L28,EmTruck1,3)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,3)),0)","v":587.28853022086946},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,4)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,4)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,4)-D28*N28*VLOOKUP(L28,EmTruck1,4)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,4)),0)","v":0.73699307192290087},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,5)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,5)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,5)-D28*N28*VLOOKUP(L28,EmTruck1,5)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,5)),0)","v":2.40934327255105E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,6)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,6)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,6)-D28*N28*VLOOKUP(L28,EmTruck1,6)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,6)),0)","v":5.6838690461375411E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,7)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,7)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,7)-D28*N28*VLOOKUP(L28,EmTruck1,7)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,7)),0)","v":0.1385741376645683},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,8)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,8)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,8)-D28*N28*VLOOKUP(L28,EmTruck1,8)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,8)),0)","v":2.40934327255105E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,2)-D28*VLOOKUP(L28,EmBus1,2)+(O28-P28)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,3)-D28*VLOOKUP(L28,EmBus1,3)+(O28-P28)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,4)-D28*VLOOKUP(L28,EmBus1,4)+(O28-P28)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,5)-D28*VLOOKUP(L28,EmBus1,5)+(O28-P28)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,6)-D28*VLOOKUP(L28,EmBus1,6)+(O28-P28)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,7)-D28*VLOOKUP(L28,EmBus1,7)+(O28-P28)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,8)-D28*VLOOKUP(L28,EmBus1,8)+(O28-P28)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CW$36),0)","v":0},88.576986238796678,21153.932828015353,7044.1892580085314,1114.5174688956756,145.44380930314912,397.05253593591516,null,null,2029,32555.057685309082,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO28:BQ28),0)","v":32555.057685309082},null,59851.145712426049,null,{"$f":"SUM($BO72:BQ72)","v":0.97225768487358177},{"$f":"SUM($BO116:BQ116)","v":749.18728838592403},{"$f":"SUM($BO160:BQ160)","v":0.94124077648230087},{"$f":"SUM($BO204:BQ204)","v":3.1215005745493518E-2},{"$f":"SUM($BO248:BQ248)","v":7.2519749757839341E-3},{"$f":"SUM($BO292:BQ292)","v":0.17733144887306776},{"$f":"SUM($BO336:BQ336)","v":3.1215005745493518E-2},{"$f":"SUM($BO380:BQ380)","v":89.903439419212717},{"$f":"SUM($BO424:BQ424)","v":23376.483650419716},{"$f":"SUM($BO468:BQ468)","v":7343.7352358169246},{"$f":"SUM($BO512:BQ512)","v":1178.6918628481774},{"$f":"SUM($BO556:BQ556)","v":151.48029455244148},{"$f":"SUM($BO600:BQ600)","v":414.76320225260815}]
[null,{"$f":"B28+1","v":2027},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":2131739.5588235259},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":2390707.0588235259},{"$f":"MAX(TREND(E24:E25,B24:B25,B29),0)","v":213117.05882353336},{"$f":"MAX(TREND(F24:F25,B24:B25,B29),0)","v":68233.529411764815},{"$f":"MAX(TREND(G24:G25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C29/E29,1)),MAX(5,ROUND(G29/I29,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D29/F29,1)),MAX(5,ROUND(H29/J29,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B29),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B29),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B29),0)","v":1321942.6669316292},{"$f":"MAX(TREND(P24:P25,B24:B25,B29),0)","v":1500924.6820349693},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C29*(1-M29)*0.00000110231131*(VLOOKUP(K29,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C29*M29*0.00000110231131*(VLOOKUP(K29,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":152097.38144655633},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D29*(1-N29)*0.00000110231131*(VLOOKUP(L29,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D29*N29*0.00000110231131*(VLOOKUP(L29,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":99785.992072682944},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O29*(1-M29)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O29*M29*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":18728.489524682409},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P29*(1-N29)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P29*N29*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":21264.199188059829},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C29*0.00000110231131*(VLOOKUP(K29,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D29*0.00000110231131*(VLOOKUP(L29,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C29*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D29*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C29*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D29*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},49775.679710495955,30997.791691841434,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,2)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,2)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,2)-D29*N29*VLOOKUP(L29,EmTruck1,2)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,2)),0)","v":0.84538068603184402},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,3)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,3)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,3)-D29*N29*VLOOKUP(L29,EmTruck1,3)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,3)),0)","v":641.25478294255367},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,4)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,4)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,4)-D29*N29*VLOOKUP(L29,EmTruck1,4)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,4)),0)","v":0.80507564010936095},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,5)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,5)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,5)-D29*N29*VLOOKUP(L29,EmTruck1,5)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,5)),0)","v":2.6467290398838154E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,6)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,6)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,6)-D29*N29*VLOOKUP(L29,EmTruck1,6)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,6)),0)","v":6.206571022686333E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,7)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,7)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,7)-D29*N29*VLOOKUP(L29,EmTruck1,7)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,7)),0)","v":0.15149324140073181},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,8)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,8)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,8)-D29*N29*VLOOKUP(L29,EmTruck1,8)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,8)),0)","v":2.6467290398838154E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,2)-D29*VLOOKUP(L29,EmBus1,2)+(O29-P29)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,3)-D29*VLOOKUP(L29,EmBus1,3)+(O29-P29)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,4)-D29*VLOOKUP(L29,EmBus1,4)+(O29-P29)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,5)-D29*VLOOKUP(L29,EmBus1,5)+(O29-P29)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,6)-D29*VLOOKUP(L29,EmBus1,6)+(O29-P29)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,7)-D29*VLOOKUP(L29,EmBus1,7)+(O29-P29)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,8)-D29*VLOOKUP(L29,EmBus1,8)+(O29-P29)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CW$36),0)","v":0},89.498302683493392,22018.443408917152,7191.5171216535027,1144.2315120032613,148.42912557187051,405.67222101213287,null,null,2030,33091.566673007292,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO29:BQ29),0)","v":33091.566673007292},null,65096.120295644447,null,{"$f":"SUM($BO73:BQ73)","v":1.0356961842946273},{"$f":"SUM($BO117:BQ117)","v":803.15354110763485},{"$f":"SUM($BO161:BQ161)","v":1.0093233446688286},{"$f":"SUM($BO205:BQ205)","v":3.3588863418822043E-2},{"$f":"SUM($BO249:BQ249)","v":7.7746769523329793E-3},{"$f":"SUM($BO293:BQ293)","v":0.19025055260925497},{"$f":"SUM($BO337:BQ337)","v":3.3588863418822043E-2},{"$f":"SUM($BO381:BQ381)","v":89.504221765976339},{"$f":"SUM($BO425:BQ425)","v":23889.318280619642},{"$f":"SUM($BO469:BQ469)","v":7359.7458590465485},{"$f":"SUM($BO513:BQ513)","v":1185.3548933880063},{"$f":"SUM($BO557:BQ557)","v":151.77436307436227},{"$f":"SUM($BO601:BQ601)","v":415.86905511276075}]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":2326617.3529411554},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":2616792.3529411554},{"$f":"MAX(TREND(E24:E25,B24:B25,B30),0)","v":232612.35294117779},{"$f":"MAX(TREND(F24:F25,B24:B25,B30),0)","v":74696.176470588893},{"$f":"MAX(TREND(G24:G25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C30/E30,1)),MAX(5,ROUND(G30/I30,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D30/F30,1)),MAX(5,ROUND(H30/J30,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B30),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B30),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B30),0)","v":1442794.5151033401},{"$f":"MAX(TREND(P24:P25,B24:B25,B30),0)","v":1640439.9841017127},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C30*(1-M30)*0.00000110231131*(VLOOKUP(K30,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C30*M30*0.00000110231131*(VLOOKUP(K30,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":168512.76845791383},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D30*(1-N30)*0.00000110231131*(VLOOKUP(L30,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D30*N30*0.00000110231131*(VLOOKUP(L30,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":110954.24346691986},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O30*(1-M30)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O30*M30*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":20533.809126969318},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P30*(1-N30)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P30*N30*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":23346.693631823589},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C30*0.00000110231131*(VLOOKUP(K30,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D30*0.00000110231131*(VLOOKUP(L30,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C30*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D30*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C30*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D30*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},54745.640486139688,31862.461198177676,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,2)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,2)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,2)-D30*N30*VLOOKUP(L30,EmTruck1,2)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,2)),0)","v":0.9088191854528449},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,3)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,3)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,3)-D30*N30*VLOOKUP(L30,EmTruck1,3)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,3)),0)","v":695.22103566424175},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,4)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,4)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,4)-D30*N30*VLOOKUP(L30,EmTruck1,4)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,4)),0)","v":0.87315820829585933},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,5)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,5)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,5)-D30*N30*VLOOKUP(L30,EmTruck1,5)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,5)),0)","v":2.8841148072165899E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,6)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,6)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,6)-D30*N30*VLOOKUP(L30,EmTruck1,6)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,6)),0)","v":6.7292729992351596E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,7)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,7)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,7)-D30*N30*VLOOKUP(L30,EmTruck1,7)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,7)),0)","v":0.16441234513691305},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,8)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,8)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,8)-D30*N30*VLOOKUP(L30,EmTruck1,8)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,8)),0)","v":2.8841148072165899E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,2)-D30*VLOOKUP(L30,EmBus1,2)+(O30-P30)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,3)-D30*VLOOKUP(L30,EmBus1,3)+(O30-P30)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,4)-D30*VLOOKUP(L30,EmBus1,4)+(O30-P30)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,5)-D30*VLOOKUP(L30,EmBus1,5)+(O30-P30)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,6)-D30*VLOOKUP(L30,EmBus1,6)+(O30-P30)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,7)-D30*VLOOKUP(L30,EmBus1,7)+(O30-P30)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,8)-D30*VLOOKUP(L30,EmBus1,8)+(O30-P30)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CW$36),0)","v":0},89.919976857279451,22755.966947958193,7289.4203706265471,1165.2877690552082,150.40136205839346,411.4647716220631,null,null,2031,33486.721877769764,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO30:BQ30),0)","v":33486.721877769764},null,70484.591920545296,null,{"$f":"SUM($BO74:BQ74)","v":1.0991346837154523},{"$f":"SUM($BO118:BQ118)","v":857.11979382931929},{"$f":"SUM($BO162:BQ162)","v":1.0774059128552891},{"$f":"SUM($BO206:BQ206)","v":3.5962721092149708E-2},{"$f":"SUM($BO250:BQ250)","v":8.2973789288817712E-3},{"$f":"SUM($BO294:BQ294)","v":0.20316965634541848},{"$f":"SUM($BO338:BQ338)","v":3.5962721092149708E-2},{"$f":"SUM($BO382:BQ382)","v":88.772464983803175},{"$f":"SUM($BO426:BQ426)","v":24303.179625328859},{"$f":"SUM($BO470:BQ470)","v":7342.2315508272886},{"$f":"SUM($BO514:BQ514)","v":1186.1015014430286},{"$f":"SUM($BO558:BQ558)","v":151.38164243749537},{"$f":"SUM($BO602:BQ602)","v":415.05509274927437}]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":2521495.147058785},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":2842877.647058785},{"$f":"MAX(TREND(E24:E25,B24:B25,B31),0)","v":252107.64705882221},{"$f":"MAX(TREND(F24:F25,B24:B25,B31),0)","v":81158.82352941297},{"$f":"MAX(TREND(G24:G25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C31/E31,1)),MAX(5,ROUND(G31/I31,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D31/F31,1)),MAX(5,ROUND(H31/J31,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B31),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B31),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B31),0)","v":1563646.3632750213},{"$f":"MAX(TREND(P24:P25,B24:B25,B31),0)","v":1779955.2861685157},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C31*(1-M31)*0.00000110231131*(VLOOKUP(K31,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C31*M31*0.00000110231131*(VLOOKUP(K31,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":185403.23683049832},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D31*(1-N31)*0.00000110231131*(VLOOKUP(L31,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D31*N31*0.00000110231131*(VLOOKUP(L31,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":122459.34217481519},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O31*(1-M31)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O31*M31*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":22356.755204350655},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P31*(1-N31)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P31*N31*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":25449.504147607746},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C31*0.00000110231131*(VLOOKUP(K31,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D31*0.00000110231131*(VLOOKUP(L31,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C31*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D31*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C31*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D31*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},59851.145712426049,32555.057685309082,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,2)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,2)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,2)-D31*N31*VLOOKUP(L31,EmTruck1,2)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,2)),0)","v":0.97225768487358177},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,3)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,3)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,3)-D31*N31*VLOOKUP(L31,EmTruck1,3)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,3)),0)","v":749.18728838592403},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,4)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,4)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,4)-D31*N31*VLOOKUP(L31,EmTruck1,4)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,4)),0)","v":0.94124077648230087},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,5)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,5)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,5)-D31*N31*VLOOKUP(L31,EmTruck1,5)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,5)),0)","v":3.1215005745493518E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,6)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,6)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,6)-D31*N31*VLOOKUP(L31,EmTruck1,6)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,6)),0)","v":7.2519749757839341E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,7)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,7)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,7)-D31*N31*VLOOKUP(L31,EmTruck1,7)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,7)),0)","v":0.17733144887306776},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,8)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,8)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,8)-D31*N31*VLOOKUP(L31,EmTruck1,8)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,8)),0)","v":3.1215005745493518E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,2)-D31*VLOOKUP(L31,EmBus1,2)+(O31-P31)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,3)-D31*VLOOKUP(L31,EmBus1,3)+(O31-P31)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,4)-D31*VLOOKUP(L31,EmBus1,4)+(O31-P31)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,5)-D31*VLOOKUP(L31,EmBus1,5)+(O31-P31)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,6)-D31*VLOOKUP(L31,EmBus1,6)+(O31-P31)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,7)-D31*VLOOKUP(L31,EmBus1,7)+(O31-P31)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,8)-D31*VLOOKUP(L31,EmBus1,8)+(O31-P31)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CW$36),0)","v":0},89.903439419212717,23376.483650419716,7343.7352358169246,1178.6918628481774,151.48029455244148,414.76320225260815,null,null,2032,13356.120843322837,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO31:BQ31),0)","v":13356.120843322837},null,30080.543024476032,null,{"$f":"SUM($BO75:BQ75)","v":6.7660011354978788E-2},{"$f":"SUM($BO119:BQ119)","v":357.91088015256037},{"$f":"SUM($BO163:BQ163)","v":0.52544617883473577},{"$f":"SUM($BO207:BQ207)","v":6.9426288670650467E-3},{"$f":"SUM($BO251:BQ251)","v":3.5254427145736526E-3},{"$f":"SUM($BO295:BQ295)","v":2.9453667582275841E-2},{"$f":"SUM($BO339:BQ339)","v":6.9426288670650467E-3},{"$f":"SUM($BO383:BQ383)","v":5.1071152146756704},{"$f":"SUM($BO427:BQ427)","v":9674.1511156624238},{"$f":"SUM($BO471:BQ471)","v":3346.5181320045126},{"$f":"SUM($BO515:BQ515)","v":213.99788585610702},{"$f":"SUM($BO559:BQ559)","v":60.112137789984608},{"$f":"SUM($BO603:BQ603)","v":56.234456795135998}]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":2716372.9411764741},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":3068962.9411764741},{"$f":"MAX(TREND(E24:E25,B24:B25,B32),0)","v":271602.94117647409},{"$f":"MAX(TREND(F24:F25,B24:B25,B32),0)","v":87621.470588235185},{"$f":"MAX(TREND(G24:G25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C32/E32,1)),MAX(5,ROUND(G32/I32,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D32/F32,1)),MAX(5,ROUND(H32/J32,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B32),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B32),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B32),0)","v":1684498.2114467323},{"$f":"MAX(TREND(P24:P25,B24:B25,B32),0)","v":1919470.5882352591},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C32*(1-M32)*0.00000110231131*(VLOOKUP(K32,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C32*M32*0.00000110231131*(VLOOKUP(K32,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":202782.57885834866},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D32*(1-N32)*0.00000110231131*(VLOOKUP(L32,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D32*N32*0.00000110231131*(VLOOKUP(L32,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":134311.07720763597},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O32*(1-M32)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O32*M32*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":24197.839479149785},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P32*(1-N32)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P32*N32*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":27573.220834218009},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C32*0.00000110231131*(VLOOKUP(K32,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D32*0.00000110231131*(VLOOKUP(L32,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C32*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D32*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C32*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D32*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},65096.120295644447,33091.566673007292,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,2)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,2)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,2)-D32*N32*VLOOKUP(L32,EmTruck1,2)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,2)),0)","v":1.0356961842946273},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,3)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,3)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,3)-D32*N32*VLOOKUP(L32,EmTruck1,3)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,3)),0)","v":803.15354110763485},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,4)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,4)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,4)-D32*N32*VLOOKUP(L32,EmTruck1,4)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,4)),0)","v":1.0093233446688286},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,5)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,5)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,5)-D32*N32*VLOOKUP(L32,EmTruck1,5)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,5)),0)","v":3.3588863418822043E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,6)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,6)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,6)-D32*N32*VLOOKUP(L32,EmTruck1,6)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,6)),0)","v":7.7746769523329793E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,7)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,7)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,7)-D32*N32*VLOOKUP(L32,EmTruck1,7)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,7)),0)","v":0.19025055260925497},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,8)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,8)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,8)-D32*N32*VLOOKUP(L32,EmTruck1,8)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,8)),0)","v":3.3588863418822043E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,2)-D32*VLOOKUP(L32,EmBus1,2)+(O32-P32)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,3)-D32*VLOOKUP(L32,EmBus1,3)+(O32-P32)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,4)-D32*VLOOKUP(L32,EmBus1,4)+(O32-P32)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,5)-D32*VLOOKUP(L32,EmBus1,5)+(O32-P32)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,6)-D32*VLOOKUP(L32,EmBus1,6)+(O32-P32)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,7)-D32*VLOOKUP(L32,EmBus1,7)+(O32-P32)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,8)-D32*VLOOKUP(L32,EmBus1,8)+(O32-P32)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CW$36),0)","v":0},89.504221765976339,23889.318280619642,7359.7458590465485,1185.3548933880063,151.77436307436227,415.86905511276075,null,null,2033,13391.92479970135,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO32:BQ32),0)","v":13391.92479970135},null,32272.463021455071,null,{"$f":"SUM($BO76:BQ76)","v":6.7148289085276147E-2},{"$f":"SUM($BO120:BQ120)","v":378.24089999740573},{"$f":"SUM($BO164:BQ164)","v":0.55679130005329514},{"$f":"SUM($BO208:BQ208)","v":7.3683509947550805E-3},{"$f":"SUM($BO252:BQ252)","v":3.7264460586083205E-3},{"$f":"SUM($BO296:BQ296)","v":3.1082603119691202E-2},{"$f":"SUM($BO340:BQ340)","v":7.3683509947550805E-3},{"$f":"SUM($BO384:BQ384)","v":4.736905960178361},{"$f":"SUM($BO428:BQ428)","v":9745.9201455482944},{"$f":"SUM($BO472:BQ472)","v":3314.1610382996141},{"$f":"SUM($BO516:BQ516)","v":212.26190662344257},{"$f":"SUM($BO560:BQ560)","v":59.382649727060439},{"$f":"SUM($BO604:BQ604)","v":55.462153542755146}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":2911250.7352941036},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":3295048.2352941036},{"$f":"MAX(TREND(E24:E25,B24:B25,B33),0)","v":291098.23529411852},{"$f":"MAX(TREND(F24:F25,B24:B25,B33),0)","v":94084.117647059262},{"$f":"MAX(TREND(G24:G25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C33/E33,1)),MAX(5,ROUND(G33/I33,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D33/F33,1)),MAX(5,ROUND(H33/J33,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B33),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B33),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B33),0)","v":1805350.0596184433},{"$f":"MAX(TREND(P24:P25,B24:B25,B33),0)","v":2058985.890302062},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C33*(1-M33)*0.00000110231131*(VLOOKUP(K33,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C33*M33*0.00000110231131*(VLOOKUP(K33,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":220664.94849470703},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D33*(1-N33)*0.00000110231131*(VLOOKUP(L33,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D33*N33*0.00000110231131*(VLOOKUP(L33,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":146519.49439816643},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O33*(1-M33)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O33*M33*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":26057.587091991667},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P33*(1-N33)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P33*N33*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":29718.44926798698},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C33*0.00000110231131*(VLOOKUP(K33,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D33*0.00000110231131*(VLOOKUP(L33,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C33*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D33*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C33*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D33*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},70484.591920545296,33486.721877769764,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,2)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,2)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,2)-D33*N33*VLOOKUP(L33,EmTruck1,2)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,2)),0)","v":1.0991346837154523},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,3)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,3)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,3)-D33*N33*VLOOKUP(L33,EmTruck1,3)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,3)),0)","v":857.11979382931929},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,4)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,4)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,4)-D33*N33*VLOOKUP(L33,EmTruck1,4)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,4)),0)","v":1.0774059128552891},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,5)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,5)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,5)-D33*N33*VLOOKUP(L33,EmTruck1,5)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,5)),0)","v":3.5962721092149708E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,6)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,6)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,6)-D33*N33*VLOOKUP(L33,EmTruck1,6)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,6)),0)","v":8.2973789288817712E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,7)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,7)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,7)-D33*N33*VLOOKUP(L33,EmTruck1,7)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,7)),0)","v":0.20316965634541848},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,8)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,8)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,8)-D33*N33*VLOOKUP(L33,EmTruck1,8)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,8)),0)","v":3.5962721092149708E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,2)-D33*VLOOKUP(L33,EmBus1,2)+(O33-P33)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,3)-D33*VLOOKUP(L33,EmBus1,3)+(O33-P33)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,4)-D33*VLOOKUP(L33,EmBus1,4)+(O33-P33)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,5)-D33*VLOOKUP(L33,EmBus1,5)+(O33-P33)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,6)-D33*VLOOKUP(L33,EmBus1,6)+(O33-P33)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,7)-D33*VLOOKUP(L33,EmBus1,7)+(O33-P33)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,8)-D33*VLOOKUP(L33,EmBus1,8)+(O33-P33)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CW$36),0)","v":0},88.772464983803175,24303.179625328859,7342.2315508272886,1186.1015014430286,151.38164243749537,415.05509274927437,null,null,2034,13388.844357755814,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO33:BQ33),0)","v":13388.844357755814},null,34523.592408202647,null,{"$f":"SUM($BO77:BQ77)","v":6.6636566815648446E-2},{"$f":"SUM($BO121:BQ121)","v":398.5709198422436},{"$f":"SUM($BO165:BQ165)","v":0.58813642127186727},{"$f":"SUM($BO209:BQ209)","v":7.794073122444998E-3},{"$f":"SUM($BO253:BQ253)","v":3.9274494026429159E-3},{"$f":"SUM($BO297:BQ297)","v":3.2711538657111731E-2},{"$f":"SUM($BO341:BQ341)","v":7.794073122444998E-3},{"$f":"SUM($BO385:BQ385)","v":4.3932776138629395},{"$f":"SUM($BO429:BQ429)","v":9789.8573438443727},{"$f":"SUM($BO473:BQ473)","v":3271.7149881707951},{"$f":"SUM($BO517:BQ517)","v":209.83718605822037},{"$f":"SUM($BO561:BQ561)","v":58.491337781398805},{"$f":"SUM($BO605:BQ605)","v":54.550224287160354}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":3106128.5294117332},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":3521133.5294117332},{"$f":"MAX(TREND(E24:E25,B24:B25,B34),0)","v":310593.52941176295},{"$f":"MAX(TREND(F24:F25,B24:B25,B34),0)","v":100546.76470588334},{"$f":"MAX(TREND(G24:G25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C34/E34,1)),MAX(5,ROUND(G34/I34,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D34/F34,1)),MAX(5,ROUND(H34/J34,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B34),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B34),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B34),0)","v":1926201.9077901244},{"$f":"MAX(TREND(P24:P25,B24:B25,B34),0)","v":2198501.1923688054},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C34*(1-M34)*0.00000110231131*(VLOOKUP(K34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C34*M34*0.00000110231131*(VLOOKUP(K34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":128455.09952433777},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D34*(1-N34)*0.00000110231131*(VLOOKUP(L34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D34*N34*0.00000110231131*(VLOOKUP(L34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":95744.644831826619},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O34*(1-M34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O34*M34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":18603.577604424463},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P34*(1-N34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P34*N34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":21233.489272459585},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C34*0.00000110231131*(VLOOKUP(K34,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D34*0.00000110231131*(VLOOKUP(L34,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C34*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D34*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C34*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D34*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},30080.543024476035,13356.120843322837,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,2)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,2)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,2)-D34*N34*VLOOKUP(L34,EmTruck20,2)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,2)),0)","v":6.7660011354978788E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,3)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,3)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,3)-D34*N34*VLOOKUP(L34,EmTruck20,3)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,3)),0)","v":357.91088015256037},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,4)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,4)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,4)-D34*N34*VLOOKUP(L34,EmTruck20,4)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,4)),0)","v":0.52544617883473577},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,5)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,5)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,5)-D34*N34*VLOOKUP(L34,EmTruck20,5)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,5)),0)","v":6.9426288670650467E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,6)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,6)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,6)-D34*N34*VLOOKUP(L34,EmTruck20,6)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,6)),0)","v":3.5254427145736526E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,7)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,7)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,7)-D34*N34*VLOOKUP(L34,EmTruck20,7)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,7)),0)","v":2.9453667582275841E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,8)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,8)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,8)-D34*N34*VLOOKUP(L34,EmTruck20,8)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,8)),0)","v":6.9426288670650467E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,2)-D34*VLOOKUP(L34,EmBus20,2)+(O34-P34)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,3)-D34*VLOOKUP(L34,EmBus20,3)+(O34-P34)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,4)-D34*VLOOKUP(L34,EmBus20,4)+(O34-P34)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,5)-D34*VLOOKUP(L34,EmBus20,5)+(O34-P34)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,6)-D34*VLOOKUP(L34,EmBus20,6)+(O34-P34)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,7)-D34*VLOOKUP(L34,EmBus20,7)+(O34-P34)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,8)-D34*VLOOKUP(L34,EmBus20,8)+(O34-P34)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CW$37),0)","v":0},5.1071152146756704,9674.1511156624238,3346.5181320045126,213.99788585610702,60.112137789984608,56.234456795135998,null,null,2035,13350.923963955029,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO34:BQ34),0)","v":13350.923963955029},null,36835.620314244123,null,{"$f":"SUM($BO78:BQ78)","v":6.6124844545888628E-2},{"$f":"SUM($BO122:BQ122)","v":418.90093968707754},{"$f":"SUM($BO166:BQ166)","v":0.61948154249039988},{"$f":"SUM($BO210:BQ210)","v":8.2197952501348644E-3},{"$f":"SUM($BO254:BQ254)","v":4.1284527466774693E-3},{"$f":"SUM($BO298:BQ298)","v":3.4340474194522665E-2},{"$f":"SUM($BO342:BQ342)","v":8.2197952501348644E-3},{"$f":"SUM($BO386:BQ386)","v":4.0743367398716117},{"$f":"SUM($BO430:BQ430)","v":9808.4071016813195},{"$f":"SUM($BO474:BQ474)","v":3220.6385154910054},{"$f":"SUM($BO518:BQ518)","v":206.82126957913141},{"$f":"SUM($BO562:BQ562)","v":57.462497270619558},{"$f":"SUM($BO606:BQ606)","v":53.5202431930744}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":3301006.3235294223},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":3747218.8235294223},{"$f":"MAX(TREND(E24:E25,B24:B25,B35),0)","v":330088.82352941483},{"$f":"MAX(TREND(F24:F25,B24:B25,B35),0)","v":107009.41176470555},{"$f":"MAX(TREND(G24:G25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C35/E35,1)),MAX(5,ROUND(G35/I35,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D35/F35,1)),MAX(5,ROUND(H35/J35,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B35),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B35),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B35),0)","v":2047053.7559618354},{"$f":"MAX(TREND(P24:P25,B24:B25,B35),0)","v":2338016.4944356084},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C35*(1-M35)*0.00000110231131*(VLOOKUP(K35,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C35*M35*0.00000110231131*(VLOOKUP(K35,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":138805.19419940023},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D35*(1-N35)*0.00000110231131*(VLOOKUP(L35,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D35*N35*0.00000110231131*(VLOOKUP(L35,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":103707.22584206209},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O35*(1-M35)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O35*M35*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":19878.701103272026},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P35*(1-N35)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P35*N35*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":22704.206439155092},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C35*0.00000110231131*(VLOOKUP(K35,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D35*0.00000110231131*(VLOOKUP(L35,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C35*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D35*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C35*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D35*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},32272.463021455071,13391.92479970135,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,2)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,2)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,2)-D35*N35*VLOOKUP(L35,EmTruck20,2)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,2)),0)","v":6.7148289085276147E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,3)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,3)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,3)-D35*N35*VLOOKUP(L35,EmTruck20,3)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,3)),0)","v":378.24089999740573},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,4)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,4)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,4)-D35*N35*VLOOKUP(L35,EmTruck20,4)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,4)),0)","v":0.55679130005329514},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,5)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,5)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,5)-D35*N35*VLOOKUP(L35,EmTruck20,5)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,5)),0)","v":7.3683509947550805E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,6)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,6)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,6)-D35*N35*VLOOKUP(L35,EmTruck20,6)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,6)),0)","v":3.7264460586083205E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,7)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,7)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,7)-D35*N35*VLOOKUP(L35,EmTruck20,7)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,7)),0)","v":3.1082603119691202E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,8)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,8)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,8)-D35*N35*VLOOKUP(L35,EmTruck20,8)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,8)),0)","v":7.3683509947550805E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,2)-D35*VLOOKUP(L35,EmBus20,2)+(O35-P35)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,3)-D35*VLOOKUP(L35,EmBus20,3)+(O35-P35)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,4)-D35*VLOOKUP(L35,EmBus20,4)+(O35-P35)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,5)-D35*VLOOKUP(L35,EmBus20,5)+(O35-P35)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,6)-D35*VLOOKUP(L35,EmBus20,6)+(O35-P35)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,7)-D35*VLOOKUP(L35,EmBus20,7)+(O35-P35)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,8)-D35*VLOOKUP(L35,EmBus20,8)+(O35-P35)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CW$37),0)","v":0},4.736905960178361,9745.9201455482944,3314.1610382996141,212.26190662344257,59.382649727060439,55.462153542755146,null,null,2036,13281.878340788653,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO35:BQ35),0)","v":13281.878340788653},null,39210.279750532325,null,{"$f":"SUM($BO79:BQ79)","v":6.5613122276260483E-2},{"$f":"SUM($BO123:BQ123)","v":439.230959531915},{"$f":"SUM($BO167:BQ167)","v":0.65082666370897124},{"$f":"SUM($BO211:BQ211)","v":8.645517377824782E-3},{"$f":"SUM($BO255:BQ255)","v":4.3294560907120644E-3},{"$f":"SUM($BO299:BQ299)","v":3.5969409731943201E-2},{"$f":"SUM($BO343:BQ343)","v":8.645517377824782E-3},{"$f":"SUM($BO387:BQ387)","v":3.7783238793527754},{"$f":"SUM($BO431:BQ431)","v":9803.846135919639},{"$f":"SUM($BO475:BQ475)","v":3162.2424971440059},{"$f":"SUM($BO519:BQ519)","v":203.30188736232179},{"$f":"SUM($BO563:BQ563)","v":56.317937267645803},{"$f":"SUM($BO607:BQ607)","v":52.391559215682499}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":3495884.1176470518},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":3973304.1176470518},{"$f":"MAX(TREND(E24:E25,B24:B25,B36),0)","v":349584.11764705926},{"$f":"MAX(TREND(F24:F25,B24:B25,B36),0)","v":113472.05882352963},{"$f":"MAX(TREND(G24:G25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C36/E36,1)),MAX(5,ROUND(G36/I36,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D36/F36,1)),MAX(5,ROUND(H36/J36,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B36),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B36),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B36),0)","v":2167905.6041335464},{"$f":"MAX(TREND(P24:P25,B24:B25,B36),0)","v":2477531.7965023518},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C36*(1-M36)*0.00000110231131*(VLOOKUP(K36,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C36*M36*0.00000110231131*(VLOOKUP(K36,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":149474.29553720952},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D36*(1-N36)*0.00000110231131*(VLOOKUP(L36,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D36*N36*0.00000110231131*(VLOOKUP(L36,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":111927.309873862},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O36*(1-M36)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O36*M36*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":21168.852451348634},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P36*(1-N36)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P36*N36*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":24192.245706493508},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C36*0.00000110231131*(VLOOKUP(K36,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D36*0.00000110231131*(VLOOKUP(L36,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C36*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D36*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C36*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D36*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},34523.592408202647,13388.844357755814,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,2)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,2)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,2)-D36*N36*VLOOKUP(L36,EmTruck20,2)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,2)),0)","v":6.6636566815648446E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,3)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,3)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,3)-D36*N36*VLOOKUP(L36,EmTruck20,3)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,3)),0)","v":398.5709198422436},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,4)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,4)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,4)-D36*N36*VLOOKUP(L36,EmTruck20,4)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,4)),0)","v":0.58813642127186727},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,5)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,5)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,5)-D36*N36*VLOOKUP(L36,EmTruck20,5)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,5)),0)","v":7.794073122444998E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,6)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,6)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,6)-D36*N36*VLOOKUP(L36,EmTruck20,6)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,6)),0)","v":3.9274494026429159E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,7)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,7)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,7)-D36*N36*VLOOKUP(L36,EmTruck20,7)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,7)),0)","v":3.2711538657111731E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,8)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,8)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,8)-D36*N36*VLOOKUP(L36,EmTruck20,8)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,8)),0)","v":7.794073122444998E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,2)-D36*VLOOKUP(L36,EmBus20,2)+(O36-P36)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,3)-D36*VLOOKUP(L36,EmBus20,3)+(O36-P36)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,4)-D36*VLOOKUP(L36,EmBus20,4)+(O36-P36)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,5)-D36*VLOOKUP(L36,EmBus20,5)+(O36-P36)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,6)-D36*VLOOKUP(L36,EmBus20,6)+(O36-P36)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,7)-D36*VLOOKUP(L36,EmBus20,7)+(O36-P36)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,8)-D36*VLOOKUP(L36,EmBus20,8)+(O36-P36)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CW$37),0)","v":0},4.3932776138629395,9789.8573438443727,3271.7149881707951,209.83718605822037,58.491337781398805,54.550224287160354,null,null,2037,13185.11717446261,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO36:BQ36),0)","v":13185.11717446261},null,41649.348689048173,null,{"$f":"SUM($BO80:BQ80)","v":6.5101400006557397E-2},{"$f":"SUM($BO124:BQ124)","v":459.56097937676054},{"$f":"SUM($BO168:BQ168)","v":0.68217178492753072},{"$f":"SUM($BO212:BQ212)","v":9.0712395055148141E-3},{"$f":"SUM($BO256:BQ256)","v":4.5304594347467305E-3},{"$f":"SUM($BO300:BQ300)","v":3.7598345269358534E-2},{"$f":"SUM($BO344:BQ344)","v":9.0712395055148141E-3},{"$f":"SUM($BO388:BQ388)","v":3.5036041243241414},{"$f":"SUM($BO432:BQ432)","v":9778.293822077334},{"$f":"SUM($BO476:BQ476)","v":3097.7032303232645},{"$f":"SUM($BO520:BQ520)","v":199.35782109899563},{"$f":"SUM($BO564:BQ564)","v":55.077201923437364},{"$f":"SUM($BO608:BQ608)","v":51.181494915257247}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":3690761.9117646813},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":4199389.4117646813},{"$f":"MAX(TREND(E24:E25,B24:B25,B37),0)","v":369079.41176470369},{"$f":"MAX(TREND(F24:F25,B24:B25,B37),0)","v":119934.70588235371},{"$f":"MAX(TREND(G24:G25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C37/E37,1)),MAX(5,ROUND(G37/I37,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D37/F37,1)),MAX(5,ROUND(H37/J37,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B37),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B37),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B37),0)","v":2288757.4523052275},{"$f":"MAX(TREND(P24:P25,B24:B25,B37),0)","v":2617047.0985691547},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C37*(1-M37)*0.00000110231131*(VLOOKUP(K37,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C37*M37*0.00000110231131*(VLOOKUP(K37,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":160471.54261591268},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D37*(1-N37)*0.00000110231131*(VLOOKUP(L37,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D37*N37*0.00000110231131*(VLOOKUP(L37,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":120412.28091931139},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O37*(1-M37)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O37*M37*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":22474.462175081404},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P37*(1-N37)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P37*N37*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":25698.103557438568},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C37*0.00000110231131*(VLOOKUP(K37,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D37*0.00000110231131*(VLOOKUP(L37,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C37*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D37*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C37*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D37*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},36835.620314244123,13350.923963955029,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,2)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,2)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,2)-D37*N37*VLOOKUP(L37,EmTruck20,2)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,2)),0)","v":6.6124844545888628E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,3)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,3)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,3)-D37*N37*VLOOKUP(L37,EmTruck20,3)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,3)),0)","v":418.90093968707754},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,4)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,4)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,4)-D37*N37*VLOOKUP(L37,EmTruck20,4)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,4)),0)","v":0.61948154249039988},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,5)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,5)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,5)-D37*N37*VLOOKUP(L37,EmTruck20,5)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,5)),0)","v":8.2197952501348644E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,6)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,6)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,6)-D37*N37*VLOOKUP(L37,EmTruck20,6)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,6)),0)","v":4.1284527466774693E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,7)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,7)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,7)-D37*N37*VLOOKUP(L37,EmTruck20,7)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,7)),0)","v":3.4340474194522665E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,8)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,8)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,8)-D37*N37*VLOOKUP(L37,EmTruck20,8)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,8)),0)","v":8.2197952501348644E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,2)-D37*VLOOKUP(L37,EmBus20,2)+(O37-P37)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,3)-D37*VLOOKUP(L37,EmBus20,3)+(O37-P37)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,4)-D37*VLOOKUP(L37,EmBus20,4)+(O37-P37)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,5)-D37*VLOOKUP(L37,EmBus20,5)+(O37-P37)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,6)-D37*VLOOKUP(L37,EmBus20,6)+(O37-P37)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,7)-D37*VLOOKUP(L37,EmBus20,7)+(O37-P37)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,8)-D37*VLOOKUP(L37,EmBus20,8)+(O37-P37)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CW$37),0)","v":0},4.0743367398716117,9808.4071016813195,3220.6385154910054,206.82126957913141,57.462497270619558,53.5202431930744,null,null,2038,13063.768018390158,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO37:BQ37),0)","v":13063.768018390158},null,44154.65116803936,null,{"$f":"SUM($BO81:BQ81)","v":6.4589677736886064E-2},{"$f":"SUM($BO125:BQ125)","v":479.89099922159721},{"$f":"SUM($BO169:BQ169)","v":0.71351690614608965},{"$f":"SUM($BO213:BQ213)","v":9.4969616332047143E-3},{"$f":"SUM($BO257:BQ257)","v":4.7314627787813143E-3},{"$f":"SUM($BO301:BQ301)","v":3.9227280806775899E-2},{"$f":"SUM($BO345:BQ345)","v":9.4969616332047143E-3},{"$f":"SUM($BO389:BQ389)","v":3.2486583515614598},{"$f":"SUM($BO433:BQ433)","v":9733.7219276962205},{"$f":"SUM($BO477:BQ477)","v":3028.0744307343671},{"$f":"SUM($BO521:BQ521)","v":195.05969935324114},{"$f":"SUM($BO565:BQ565)","v":53.75777347236361},{"$f":"SUM($BO609:BQ609)","v":49.905528782401063}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":3885639.7058823109},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":4425474.7058823109},{"$f":"MAX(TREND(E24:E25,B24:B25,B38),0)","v":388574.70588235557},{"$f":"MAX(TREND(F24:F25,B24:B25,B38),0)","v":126397.35294117779},{"$f":"MAX(TREND(G24:G25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C38/E38,1)),MAX(5,ROUND(G38/I38,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D38/F38,1)),MAX(5,ROUND(H38/J38,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B38),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B38),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B38),0)","v":2409609.3004769385},{"$f":"MAX(TREND(P24:P25,B24:B25,B38),0)","v":2756562.4006358981},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C38*(1-M38)*0.00000110231131*(VLOOKUP(K38,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C38*M38*0.00000110231131*(VLOOKUP(K38,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":171806.31247411511},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D38*(1-N38)*0.00000110231131*(VLOOKUP(L38,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D38*N38*0.00000110231131*(VLOOKUP(L38,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":129169.71532896857},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O38*(1-M38)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O38*M38*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":23795.972010815716},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P38*(1-N38)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P38*N38*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":27222.28940542994},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C38*0.00000110231131*(VLOOKUP(K38,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D38*0.00000110231131*(VLOOKUP(L38,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C38*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D38*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C38*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D38*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},39210.279750532325,13281.878340788653,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,2)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,2)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,2)-D38*N38*VLOOKUP(L38,EmTruck20,2)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,2)),0)","v":6.5613122276260483E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,3)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,3)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,3)-D38*N38*VLOOKUP(L38,EmTruck20,3)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,3)),0)","v":439.230959531915},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,4)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,4)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,4)-D38*N38*VLOOKUP(L38,EmTruck20,4)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,4)),0)","v":0.65082666370897124},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,5)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,5)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,5)-D38*N38*VLOOKUP(L38,EmTruck20,5)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,5)),0)","v":8.645517377824782E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,6)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,6)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,6)-D38*N38*VLOOKUP(L38,EmTruck20,6)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,6)),0)","v":4.3294560907120644E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,7)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,7)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,7)-D38*N38*VLOOKUP(L38,EmTruck20,7)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,7)),0)","v":3.5969409731943201E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,8)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,8)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,8)-D38*N38*VLOOKUP(L38,EmTruck20,8)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,8)),0)","v":8.645517377824782E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,2)-D38*VLOOKUP(L38,EmBus20,2)+(O38-P38)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,3)-D38*VLOOKUP(L38,EmBus20,3)+(O38-P38)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,4)-D38*VLOOKUP(L38,EmBus20,4)+(O38-P38)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,5)-D38*VLOOKUP(L38,EmBus20,5)+(O38-P38)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,6)-D38*VLOOKUP(L38,EmBus20,6)+(O38-P38)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,7)-D38*VLOOKUP(L38,EmBus20,7)+(O38-P38)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,8)-D38*VLOOKUP(L38,EmBus20,8)+(O38-P38)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CW$37),0)","v":0},3.7783238793527754,9803.846135919639,3162.2424971440059,203.30188736232179,56.317937267645803,52.391559215682499,null,null,2039,12920.697539510598,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO38:BQ38),0)","v":12920.697539510598},null,46728.058423483715,null,{"$f":"SUM($BO82:BQ82)","v":6.4077955467169989E-2},{"$f":"SUM($BO126:BQ126)","v":500.22101906643263},{"$f":"SUM($BO170:BQ170)","v":0.74486202736463536},{"$f":"SUM($BO214:BQ214)","v":9.9226837608945989E-3},{"$f":"SUM($BO258:BQ258)","v":4.9324661228158824E-3},{"$f":"SUM($BO302:BQ302)","v":4.0856216344190011E-2},{"$f":"SUM($BO346:BQ346)","v":9.9226837608945989E-3},{"$f":"SUM($BO390:BQ390)","v":3.0120750703248969},{"$f":"SUM($BO434:BQ434)","v":9671.9637796192001},{"$f":"SUM($BO478:BQ478)","v":2954.2982369187011},{"$f":"SUM($BO522:BQ522)","v":190.47072715253739},{"$f":"SUM($BO566:BQ566)","v":52.375258369657224},{"$f":"SUM($BO610:BQ610)","v":48.577462380187434}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":4080517.5},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":4651560},{"$f":"MAX(TREND(E24:E25,B24:B25,B39),0)","v":408070},{"$f":"MAX(TREND(F24:F25,B24:B25,B39),0)","v":132860},{"$f":"MAX(TREND(G24:G25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C39/E39,1)),MAX(5,ROUND(G39/I39,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D39/F39,1)),MAX(5,ROUND(H39/J39,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B39),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B39),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B39),0)","v":2530461.1486486495},{"$f":"MAX(TREND(P24:P25,B24:B25,B39),0)","v":2896077.7027027011},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C39*(1-M39)*0.00000110231131*(VLOOKUP(K39,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C39*M39*0.00000110231131*(VLOOKUP(K39,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":183488.22597367267},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D39*(1-N39)*0.00000110231131*(VLOOKUP(L39,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D39*N39*0.00000110231131*(VLOOKUP(L39,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":138207.38655261029},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O39*(1-M39)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O39*M39*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":25133.835180999602},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P39*(1-N39)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P39*N39*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":28765.325913013796},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C39*0.00000110231131*(VLOOKUP(K39,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D39*0.00000110231131*(VLOOKUP(L39,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C39*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D39*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C39*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D39*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},41649.348689048173,13185.11717446261,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,2)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,2)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,2)-D39*N39*VLOOKUP(L39,EmTruck20,2)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,2)),0)","v":6.5101400006557397E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,3)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,3)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,3)-D39*N39*VLOOKUP(L39,EmTruck20,3)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,3)),0)","v":459.56097937676054},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,4)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,4)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,4)-D39*N39*VLOOKUP(L39,EmTruck20,4)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,4)),0)","v":0.68217178492753072},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,5)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,5)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,5)-D39*N39*VLOOKUP(L39,EmTruck20,5)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,5)),0)","v":9.0712395055148141E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,6)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,6)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,6)-D39*N39*VLOOKUP(L39,EmTruck20,6)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,6)),0)","v":4.5304594347467305E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,7)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,7)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,7)-D39*N39*VLOOKUP(L39,EmTruck20,7)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,7)),0)","v":3.7598345269358534E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,8)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,8)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,8)-D39*N39*VLOOKUP(L39,EmTruck20,8)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,8)),0)","v":9.0712395055148141E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,2)-D39*VLOOKUP(L39,EmBus20,2)+(O39-P39)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,3)-D39*VLOOKUP(L39,EmBus20,3)+(O39-P39)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,4)-D39*VLOOKUP(L39,EmBus20,4)+(O39-P39)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,5)-D39*VLOOKUP(L39,EmBus20,5)+(O39-P39)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,6)-D39*VLOOKUP(L39,EmBus20,6)+(O39-P39)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,7)-D39*VLOOKUP(L39,EmBus20,7)+(O39-P39)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,8)-D39*VLOOKUP(L39,EmBus20,8)+(O39-P39)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CW$37),0)","v":0},3.5036041243241414,9778.293822077334,3097.7032303232645,199.35782109899563,55.077201923437364,51.181494915257247,null,null,2040,12758.531225479748,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO39:BQ39),0)","v":12758.531225479748},null,49371.490047383733,null,{"$f":"SUM($BO83:BQ83)","v":6.3566233197554833E-2},{"$f":"SUM($BO127:BQ127)","v":520.5510389112801},{"$f":"SUM($BO171:BQ171)","v":0.77620714858322082},{"$f":"SUM($BO215:BQ215)","v":1.0348405888584662E-2},{"$f":"SUM($BO259:BQ259)","v":5.1334694668505728E-3},{"$f":"SUM($BO303:BQ303)","v":4.2485151881611748E-2},{"$f":"SUM($BO347:BQ347)","v":1.0348405888584662E-2},{"$f":"SUM($BO391:BQ391)","v":2.7925428412428128},{"$f":"SUM($BO435:BQ435)","v":9594.7228968275867},{"$f":"SUM($BO479:BQ479)","v":2877.2152993901846},{"$f":"SUM($BO523:BQ523)","v":185.6473550119596},{"$f":"SUM($BO567:BQ567)","v":50.943557899121537},{"$f":"SUM($BO611:BQ611)","v":47.209573509660018}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":4275395.2941176295},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":4877645.2941176295},{"$f":"MAX(TREND(E24:E25,B24:B25,B40),0)","v":427565.29411764443},{"$f":"MAX(TREND(F24:F25,B24:B25,B40),0)","v":139322.64705882408},{"$f":"MAX(TREND(G24:G25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C40/E40,1)),MAX(5,ROUND(G40/I40,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D40/F40,1)),MAX(5,ROUND(H40/J40,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B40),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B40),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B40),0)","v":2651312.9968203306},{"$f":"MAX(TREND(P24:P25,B24:B25,B40),0)","v":3035593.0047694445},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C40*(1-M40)*0.00000110231131*(VLOOKUP(K40,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C40*M40*0.00000110231131*(VLOOKUP(K40,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":195527.15380179559},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D40*(1-N40)*0.00000110231131*(VLOOKUP(L40,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D40*N40*0.00000110231131*(VLOOKUP(L40,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":147533.26999265351},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O40*(1-M40)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O40*M40*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":26488.516676934232},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P40*(1-N40)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P40*N40*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":30327.749318036964},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C40*0.00000110231131*(VLOOKUP(K40,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D40*0.00000110231131*(VLOOKUP(L40,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C40*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D40*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C40*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D40*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},44154.65116803936,13063.768018390158,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,2)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,2)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,2)-D40*N40*VLOOKUP(L40,EmTruck20,2)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,2)),0)","v":6.4589677736886064E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,3)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,3)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,3)-D40*N40*VLOOKUP(L40,EmTruck20,3)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,3)),0)","v":479.89099922159721},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,4)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,4)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,4)-D40*N40*VLOOKUP(L40,EmTruck20,4)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,4)),0)","v":0.71351690614608965},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,5)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,5)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,5)-D40*N40*VLOOKUP(L40,EmTruck20,5)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,5)),0)","v":9.4969616332047143E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,6)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,6)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,6)-D40*N40*VLOOKUP(L40,EmTruck20,6)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,6)),0)","v":4.7314627787813143E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,7)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,7)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,7)-D40*N40*VLOOKUP(L40,EmTruck20,7)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,7)),0)","v":3.9227280806775899E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,8)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,8)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,8)-D40*N40*VLOOKUP(L40,EmTruck20,8)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,8)),0)","v":9.4969616332047143E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,2)-D40*VLOOKUP(L40,EmBus20,2)+(O40-P40)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,3)-D40*VLOOKUP(L40,EmBus20,3)+(O40-P40)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,4)-D40*VLOOKUP(L40,EmBus20,4)+(O40-P40)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,5)-D40*VLOOKUP(L40,EmBus20,5)+(O40-P40)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,6)-D40*VLOOKUP(L40,EmBus20,6)+(O40-P40)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,7)-D40*VLOOKUP(L40,EmBus20,7)+(O40-P40)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,8)-D40*VLOOKUP(L40,EmBus20,8)+(O40-P40)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CW$37),0)","v":0},3.2486583515614598,9733.7219276962205,3028.0744307343671,195.05969935324114,53.75777347236361,49.905528782401063,null,null,2041,12579.671662418697,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO40:BQ40),0)","v":12579.671662418697},null,52086.915173506073,null,{"$f":"SUM($BO84:BQ84)","v":6.305451092779546E-2},{"$f":"SUM($BO128:BQ128)","v":540.88105875611438},{"$f":"SUM($BO172:BQ172)","v":0.80755226980175343},{"$f":"SUM($BO216:BQ216)","v":1.0774128016274535E-2},{"$f":"SUM($BO260:BQ260)","v":5.3344728108851314E-3},{"$f":"SUM($BO304:BQ304)","v":4.4114087419022702E-2},{"$f":"SUM($BO348:BQ348)","v":1.0774128016274535E-2},{"$f":"SUM($BO392:BQ392)","v":2.5888432264197245},{"$f":"SUM($BO436:BQ436)","v":9503.5811187694726},{"$f":"SUM($BO480:BQ480)","v":2797.5740272303997},{"$f":"SUM($BO524:BQ524)","v":180.63989219412392},{"$f":"SUM($BO568:BQ568)","v":49.47502448638437},{"$f":"SUM($BO612:BQ612)","v":45.812756511898137}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":4470273.0882352591},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":5103730.5882352591},{"$f":"MAX(TREND(E24:E25,B24:B25,B41),0)","v":447060.58823529631},{"$f":"MAX(TREND(F24:F25,B24:B25,B41),0)","v":145785.29411764815},{"$f":"MAX(TREND(G24:G25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C41/E41,1)),MAX(5,ROUND(G41/I41,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D41/F41,1)),MAX(5,ROUND(H41/J41,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B41),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B41),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B41),0)","v":2772164.8449920416},{"$f":"MAX(TREND(P24:P25,B24:B25,B41),0)","v":3175108.3068362474},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C41*(1-M41)*0.00000110231131*(VLOOKUP(K41,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C41*M41*0.00000110231131*(VLOOKUP(K41,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":207933.22261573403},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D41*(1-N41)*0.00000110231131*(VLOOKUP(L41,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D41*N41*0.00000110231131*(VLOOKUP(L41,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":157155.54797289154},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O41*(1-M41)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O41*M41*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":27860.493548239941},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P41*(1-N41)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P41*N41*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":31910.109767598715},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C41*0.00000110231131*(VLOOKUP(K41,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D41*0.00000110231131*(VLOOKUP(L41,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C41*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D41*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C41*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D41*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},46728.058423483715,12920.697539510598,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,2)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,2)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,2)-D41*N41*VLOOKUP(L41,EmTruck20,2)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,2)),0)","v":6.4077955467169989E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,3)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,3)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,3)-D41*N41*VLOOKUP(L41,EmTruck20,3)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,3)),0)","v":500.22101906643263},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,4)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,4)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,4)-D41*N41*VLOOKUP(L41,EmTruck20,4)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,4)),0)","v":0.74486202736463536},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,5)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,5)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,5)-D41*N41*VLOOKUP(L41,EmTruck20,5)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,5)),0)","v":9.9226837608945989E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,6)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,6)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,6)-D41*N41*VLOOKUP(L41,EmTruck20,6)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,6)),0)","v":4.9324661228158824E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,7)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,7)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,7)-D41*N41*VLOOKUP(L41,EmTruck20,7)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,7)),0)","v":4.0856216344190011E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,8)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,8)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,8)-D41*N41*VLOOKUP(L41,EmTruck20,8)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,8)),0)","v":9.9226837608945989E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,2)-D41*VLOOKUP(L41,EmBus20,2)+(O41-P41)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,3)-D41*VLOOKUP(L41,EmBus20,3)+(O41-P41)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,4)-D41*VLOOKUP(L41,EmBus20,4)+(O41-P41)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,5)-D41*VLOOKUP(L41,EmBus20,5)+(O41-P41)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,6)-D41*VLOOKUP(L41,EmBus20,6)+(O41-P41)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,7)-D41*VLOOKUP(L41,EmBus20,7)+(O41-P41)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,8)-D41*VLOOKUP(L41,EmBus20,8)+(O41-P41)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CW$37),0)","v":0},3.0120750703248969,9671.9637796192001,2954.2982369187011,190.47072715253739,52.375258369657224,48.577462380187434,null,null,2042,12386.315485149782,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO41:BQ41),0)","v":12386.315485149782},null,54876.353691226774,null,{"$f":"SUM($BO85:BQ85)","v":6.2542788658166981E-2},{"$f":"SUM($BO129:BQ129)","v":561.21107860095208},{"$f":"SUM($BO173:BQ173)","v":0.83889739102032523},{"$f":"SUM($BO217:BQ217)","v":1.1199850143964451E-2},{"$f":"SUM($BO261:BQ261)","v":5.535476154919723E-3},{"$f":"SUM($BO305:BQ305)","v":4.5743022956443211E-2},{"$f":"SUM($BO349:BQ349)","v":1.1199850143964451E-2},{"$f":"SUM($BO393:BQ393)","v":2.3998442338205503},{"$f":"SUM($BO437:BQ437)","v":9400.0062574815711},{"$f":"SUM($BO481:BQ481)","v":2716.0390592043109},{"$f":"SUM($BO525:BQ525)","v":175.49306863784292},{"$f":"SUM($BO569:BQ569)","v":47.980604857840284},{"$f":"SUM($BO613:BQ613)","v":44.396650734398307}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":4665150.8823529482},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":5329815.8823529482},{"$f":"MAX(TREND(E24:E25,B24:B25,B42),0)","v":466555.88235294074},{"$f":"MAX(TREND(F24:F25,B24:B25,B42),0)","v":152247.94117647037},{"$f":"MAX(TREND(G24:G25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C42/E42,1)),MAX(5,ROUND(G42/I42,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D42/F42,1)),MAX(5,ROUND(H42/J42,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B42),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B42),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B42),0)","v":2893016.6931637526},{"$f":"MAX(TREND(P24:P25,B24:B25,B42),0)","v":3314623.6089029908},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C42*(1-M42)*0.00000110231131*(VLOOKUP(K42,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C42*M42*0.00000110231131*(VLOOKUP(K42,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":220716.821333297},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D42*(1-N42)*0.00000110231131*(VLOOKUP(L42,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D42*N42*0.00000110231131*(VLOOKUP(L42,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":167082.61482518306},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O42*(1-M42)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O42*M42*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":29250.255199190658},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P42*(1-N42)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P42*N42*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":33512.971659920862},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C42*0.00000110231131*(VLOOKUP(K42,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D42*0.00000110231131*(VLOOKUP(L42,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C42*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D42*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C42*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D42*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},49371.490047383733,12758.531225479748,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,2)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,2)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,2)-D42*N42*VLOOKUP(L42,EmTruck20,2)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,2)),0)","v":6.3566233197554833E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,3)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,3)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,3)-D42*N42*VLOOKUP(L42,EmTruck20,3)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,3)),0)","v":520.5510389112801},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,4)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,4)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,4)-D42*N42*VLOOKUP(L42,EmTruck20,4)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,4)),0)","v":0.77620714858322082},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,5)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,5)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,5)-D42*N42*VLOOKUP(L42,EmTruck20,5)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,5)),0)","v":1.0348405888584662E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,6)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,6)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,6)-D42*N42*VLOOKUP(L42,EmTruck20,6)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,6)),0)","v":5.1334694668505728E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,7)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,7)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,7)-D42*N42*VLOOKUP(L42,EmTruck20,7)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,7)),0)","v":4.2485151881611748E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,8)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,8)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,8)-D42*N42*VLOOKUP(L42,EmTruck20,8)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,8)),0)","v":1.0348405888584662E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,2)-D42*VLOOKUP(L42,EmBus20,2)+(O42-P42)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,3)-D42*VLOOKUP(L42,EmBus20,3)+(O42-P42)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,4)-D42*VLOOKUP(L42,EmBus20,4)+(O42-P42)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,5)-D42*VLOOKUP(L42,EmBus20,5)+(O42-P42)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,6)-D42*VLOOKUP(L42,EmBus20,6)+(O42-P42)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,7)-D42*VLOOKUP(L42,EmBus20,7)+(O42-P42)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,8)-D42*VLOOKUP(L42,EmBus20,8)+(O42-P42)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CW$37),0)","v":0},2.7925428412428128,9594.7228968275867,2877.2152993901846,185.6473550119596,50.943557899121537,47.209573509660018,null,null,2043,12180.469094614244,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO42:BQ42),0)","v":12180.469094614244},null,57741.87748809281,null,{"$f":"SUM($BO86:BQ86)","v":6.2031066388464673E-2},{"$f":"SUM($BO130:BQ130)","v":581.54109844579762},{"$f":"SUM($BO174:BQ174)","v":0.87024251223888494},{"$f":"SUM($BO218:BQ218)","v":1.1625572271654483E-2},{"$f":"SUM($BO262:BQ262)","v":5.7364794989543909E-3},{"$f":"SUM($BO306:BQ306)","v":4.7371958493858612E-2},{"$f":"SUM($BO350:BQ350)","v":1.1625572271654483E-2},{"$f":"SUM($BO394:BQ394)","v":2.2244942212885159},{"$f":"SUM($BO438:BQ438)","v":9285.3593002560519},{"$f":"SUM($BO482:BQ482)","v":2633.1990212828928},{"$f":"SUM($BO526:BQ526)","v":170.24654964701014},{"$f":"SUM($BO570:BQ570)","v":46.469971097383656},{"$f":"SUM($BO614:BQ614)","v":42.969758109624358}]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":4860028.6764705777},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":5555901.1764705777},{"$f":"MAX(TREND(E24:E25,B24:B25,B43),0)","v":486051.17647059262},{"$f":"MAX(TREND(F24:F25,B24:B25,B43),0)","v":158710.58823529445},{"$f":"MAX(TREND(G24:G25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C43/E43,1)),MAX(5,ROUND(G43/I43,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D43/F43,1)),MAX(5,ROUND(H43/J43,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B43),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B43),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B43),0)","v":3013868.5413354337},{"$f":"MAX(TREND(P24:P25,B24:B25,B43),0)","v":3454138.9109697938},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C43*(1-M43)*0.00000110231131*(VLOOKUP(K43,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C43*M43*0.00000110231131*(VLOOKUP(K43,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":233888.60757260286},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D43*(1-N43)*0.00000110231131*(VLOOKUP(L43,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D43*N43*0.00000110231131*(VLOOKUP(L43,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":177323.08209683915},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O43*(1-M43)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O43*M43*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":30658.303692081143},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P43*(1-N43)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P43*N43*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":35136.913994338771},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C43*0.00000110231131*(VLOOKUP(K43,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D43*0.00000110231131*(VLOOKUP(L43,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C43*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D43*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C43*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D43*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},52086.915173506073,12579.671662418697,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,2)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,2)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,2)-D43*N43*VLOOKUP(L43,EmTruck20,2)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,2)),0)","v":6.305451092779546E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,3)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,3)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,3)-D43*N43*VLOOKUP(L43,EmTruck20,3)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,3)),0)","v":540.88105875611438},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,4)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,4)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,4)-D43*N43*VLOOKUP(L43,EmTruck20,4)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,4)),0)","v":0.80755226980175343},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,5)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,5)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,5)-D43*N43*VLOOKUP(L43,EmTruck20,5)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,5)),0)","v":1.0774128016274535E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,6)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,6)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,6)-D43*N43*VLOOKUP(L43,EmTruck20,6)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,6)),0)","v":5.3344728108851314E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,7)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,7)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,7)-D43*N43*VLOOKUP(L43,EmTruck20,7)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,7)),0)","v":4.4114087419022702E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,8)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,8)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,8)-D43*N43*VLOOKUP(L43,EmTruck20,8)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,8)),0)","v":1.0774128016274535E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,2)-D43*VLOOKUP(L43,EmBus20,2)+(O43-P43)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,3)-D43*VLOOKUP(L43,EmBus20,3)+(O43-P43)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,4)-D43*VLOOKUP(L43,EmBus20,4)+(O43-P43)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,5)-D43*VLOOKUP(L43,EmBus20,5)+(O43-P43)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,6)-D43*VLOOKUP(L43,EmBus20,6)+(O43-P43)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,7)-D43*VLOOKUP(L43,EmBus20,7)+(O43-P43)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,8)-D43*VLOOKUP(L43,EmBus20,8)+(O43-P43)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CW$37),0)","v":0},2.5888432264197245,9503.5811187694726,2797.5740272303997,180.63989219412392,49.47502448638437,45.812756511898137,null,null,2044,11963.963230477122,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO43:BQ43),0)","v":11963.963230477122},null,60685.611721795925,null,{"$f":"SUM($BO87:BQ87)","v":6.1519344118792674E-2},{"$f":"SUM($BO131:BQ131)","v":601.87111829063372},{"$f":"SUM($BO175:BQ175)","v":0.9015876334574433},{"$f":"SUM($BO219:BQ219)","v":1.2051294399344379E-2},{"$f":"SUM($BO263:BQ263)","v":5.9374828429889686E-3},{"$f":"SUM($BO307:BQ307)","v":4.9000894031275909E-2},{"$f":"SUM($BO351:BQ351)","v":1.2051294399344379E-2},{"$f":"SUM($BO395:BQ395)","v":2.0618162282627628},{"$f":"SUM($BO439:BQ439)","v":9160.9011881517363},{"$f":"SUM($BO483:BQ483)","v":2549.573627688947},{"$f":"SUM($BO527:BQ527)","v":164.93540711569275},{"$f":"SUM($BO571:BQ571)","v":44.951640571718009},{"$f":"SUM($BO615:BQ615)","v":41.539550720761341}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":5054906.4705882072},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":5781986.4705882072},{"$f":"MAX(TREND(E24:E25,B24:B25,B44),0)","v":505546.47058823705},{"$f":"MAX(TREND(F24:F25,B24:B25,B44),0)","v":165173.23529411852},{"$f":"MAX(TREND(G24:G25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C44/E44,1)),MAX(5,ROUND(G44/I44,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D44/F44,1)),MAX(5,ROUND(H44/J44,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B44),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B44),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B44),0)","v":3134720.3895071447},{"$f":"MAX(TREND(P24:P25,B24:B25,B44),0)","v":3593654.2130365372},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C44*(1-M44)*0.00000110231131*(VLOOKUP(K44,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C44*M44*0.00000110231131*(VLOOKUP(K44,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":247459.51424454188},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D44*(1-N44)*0.00000110231131*(VLOOKUP(L44,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D44*N44*0.00000110231131*(VLOOKUP(L44,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":187885.78388152047},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O44*(1-M44)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O44*M44*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":32085.154057786982},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P44*(1-N44)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P44*N44*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":36782.530729581602},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C44*0.00000110231131*(VLOOKUP(K44,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D44*0.00000110231131*(VLOOKUP(L44,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C44*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D44*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C44*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D44*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},54876.353691226774,12386.315485149782,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,2)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,2)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,2)-D44*N44*VLOOKUP(L44,EmTruck20,2)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,2)),0)","v":6.2542788658166981E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,3)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,3)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,3)-D44*N44*VLOOKUP(L44,EmTruck20,3)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,3)),0)","v":561.21107860095208},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,4)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,4)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,4)-D44*N44*VLOOKUP(L44,EmTruck20,4)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,4)),0)","v":0.83889739102032523},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,5)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,5)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,5)-D44*N44*VLOOKUP(L44,EmTruck20,5)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,5)),0)","v":1.1199850143964451E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,6)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,6)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,6)-D44*N44*VLOOKUP(L44,EmTruck20,6)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,6)),0)","v":5.535476154919723E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,7)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,7)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,7)-D44*N44*VLOOKUP(L44,EmTruck20,7)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,7)),0)","v":4.5743022956443211E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,8)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,8)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,8)-D44*N44*VLOOKUP(L44,EmTruck20,8)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,8)),0)","v":1.1199850143964451E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,2)-D44*VLOOKUP(L44,EmBus20,2)+(O44-P44)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,3)-D44*VLOOKUP(L44,EmBus20,3)+(O44-P44)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,4)-D44*VLOOKUP(L44,EmBus20,4)+(O44-P44)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,5)-D44*VLOOKUP(L44,EmBus20,5)+(O44-P44)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,6)-D44*VLOOKUP(L44,EmBus20,6)+(O44-P44)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,7)-D44*VLOOKUP(L44,EmBus20,7)+(O44-P44)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,8)-D44*VLOOKUP(L44,EmBus20,8)+(O44-P44)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CW$37),0)","v":0},2.3998442338205503,9400.0062574815711,2716.0390592043109,175.49306863784292,47.980604857840284,44.396650734398307,null,null,2045,11738.466480678895,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO44:BQ44),0)","v":11738.466480678895},null,63709.73612222512,null,{"$f":"SUM($BO88:BQ88)","v":6.1007621849075377E-2},{"$f":"SUM($BO132:BQ132)","v":622.20113813546914},{"$f":"SUM($BO176:BQ176)","v":0.93293275467598868},{"$f":"SUM($BO220:BQ220)","v":1.2477016527034264E-2},{"$f":"SUM($BO264:BQ264)","v":6.1384861870235376E-3},{"$f":"SUM($BO308:BQ308)","v":5.0629829568689999E-2},{"$f":"SUM($BO352:BQ352)","v":1.2477016527034264E-2},{"$f":"SUM($BO396:BQ396)","v":1.9109027052075918},{"$f":"SUM($BO440:BQ440)","v":9027.7991942625558},{"$f":"SUM($BO484:BQ484)","v":2465.6201781565323},{"$f":"SUM($BO528:BQ528)","v":159.59055077349305},{"$f":"SUM($BO572:BQ572)","v":43.433085619785849},{"$f":"SUM($BO616:BQ616)","v":40.112569161325879}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":5249784.2647058964},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":6008071.7647058964},{"$f":"MAX(TREND(E24:E25,B24:B25,B45),0)","v":525041.76470588148},{"$f":"MAX(TREND(F24:F25,B24:B25,B45),0)","v":171635.88235294074},{"$f":"MAX(TREND(G24:G25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C45/E45,1)),MAX(5,ROUND(G45/I45,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D45/F45,1)),MAX(5,ROUND(H45/J45,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B45),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B45),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B45),0)","v":3255572.2376788557},{"$f":"MAX(TREND(P24:P25,B24:B25,B45),0)","v":3733169.5151033401},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C45*(1-M45)*0.00000110231131*(VLOOKUP(K45,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C45*M45*0.00000110231131*(VLOOKUP(K45,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":261440.75630143128},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D45*(1-N45)*0.00000110231131*(VLOOKUP(L45,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D45*N45*0.00000110231131*(VLOOKUP(L45,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":198779.7822764662},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O45*(1-M45)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O45*M45*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":33531.334613681094},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P45*(1-N45)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P45*N45*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":38450.431150553333},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C45*0.00000110231131*(VLOOKUP(K45,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D45*0.00000110231131*(VLOOKUP(L45,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C45*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D45*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C45*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D45*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},57741.87748809281,12180.469094614244,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,2)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,2)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,2)-D45*N45*VLOOKUP(L45,EmTruck20,2)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,2)),0)","v":6.2031066388464673E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,3)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,3)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,3)-D45*N45*VLOOKUP(L45,EmTruck20,3)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,3)),0)","v":581.54109844579762},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,4)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,4)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,4)-D45*N45*VLOOKUP(L45,EmTruck20,4)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,4)),0)","v":0.87024251223888494},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,5)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,5)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,5)-D45*N45*VLOOKUP(L45,EmTruck20,5)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,5)),0)","v":1.1625572271654483E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,6)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,6)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,6)-D45*N45*VLOOKUP(L45,EmTruck20,6)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,6)),0)","v":5.7364794989543909E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,7)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,7)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,7)-D45*N45*VLOOKUP(L45,EmTruck20,7)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,7)),0)","v":4.7371958493858612E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,8)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,8)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,8)-D45*N45*VLOOKUP(L45,EmTruck20,8)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,8)),0)","v":1.1625572271654483E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,2)-D45*VLOOKUP(L45,EmBus20,2)+(O45-P45)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,3)-D45*VLOOKUP(L45,EmBus20,3)+(O45-P45)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,4)-D45*VLOOKUP(L45,EmBus20,4)+(O45-P45)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,5)-D45*VLOOKUP(L45,EmBus20,5)+(O45-P45)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,6)-D45*VLOOKUP(L45,EmBus20,6)+(O45-P45)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,7)-D45*VLOOKUP(L45,EmBus20,7)+(O45-P45)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,8)-D45*VLOOKUP(L45,EmBus20,8)+(O45-P45)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CW$37),0)","v":0},2.2244942212885159,9285.3593002560519,2633.1990212828928,170.24654964701014,46.469971097383656,42.969758109624358,null,null,2046,11505.497803903369,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO45:BQ45),0)","v":11505.497803903369},null,66816.486324291094,null,{"$f":"SUM($BO89:BQ89)","v":6.0495899579449119E-2},{"$f":"SUM($BO133:BQ133)","v":642.53115798030728},{"$f":"SUM($BO177:BQ177)","v":0.96427787589456093},{"$f":"SUM($BO221:BQ221)","v":1.2902738654724182E-2},{"$f":"SUM($BO265:BQ265)","v":6.3394895310581335E-3},{"$f":"SUM($BO309:BQ309)","v":5.2258765106110633E-2},{"$f":"SUM($BO353:BQ353)","v":1.2902738654724182E-2},{"$f":"SUM($BO397:BQ397)","v":1.7709106130531354},{"$f":"SUM($BO441:BQ441)","v":8887.1329243456094},{"$f":"SUM($BO485:BQ485)","v":2381.73950001407},{"$f":"SUM($BO529:BQ529)","v":154.23912266537062},{"$f":"SUM($BO573:BQ573)","v":41.920833832320653},{"$f":"SUM($BO617:BQ617)","v":38.694512432947505}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":5444662.0588235259},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":6234157.0588235259},{"$f":"MAX(TREND(E24:E25,B24:B25,B46),0)","v":544537.05882353336},{"$f":"MAX(TREND(F24:F25,B24:B25,B46),0)","v":178098.52941176482},{"$f":"MAX(TREND(G24:G25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C46/E46,1)),MAX(5,ROUND(G46/I46,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D46/F46,1)),MAX(5,ROUND(H46/J46,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B46),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B46),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B46),0)","v":3376424.0858505368},{"$f":"MAX(TREND(P24:P25,B24:B25,B46),0)","v":3872684.8171700835},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C46*(1-M46)*0.00000110231131*(VLOOKUP(K46,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C46*M46*0.00000110231131*(VLOOKUP(K46,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":275843.83764549909},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D46*(1-N46)*0.00000110231131*(VLOOKUP(L46,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D46*N46*0.00000110231131*(VLOOKUP(L46,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":210014.37296899408},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O46*(1-M46)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O46*M46*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":34997.387289082195},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P46*(1-N46)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P46*N46*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":40141.240243791319},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C46*0.00000110231131*(VLOOKUP(K46,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D46*0.00000110231131*(VLOOKUP(L46,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C46*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D46*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C46*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D46*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},60685.611721795925,11963.963230477122,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,2)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,2)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,2)-D46*N46*VLOOKUP(L46,EmTruck20,2)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,2)),0)","v":6.1519344118792674E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,3)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,3)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,3)-D46*N46*VLOOKUP(L46,EmTruck20,3)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,3)),0)","v":601.87111829063372},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,4)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,4)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,4)-D46*N46*VLOOKUP(L46,EmTruck20,4)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,4)),0)","v":0.9015876334574433},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,5)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,5)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,5)-D46*N46*VLOOKUP(L46,EmTruck20,5)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,5)),0)","v":1.2051294399344379E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,6)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,6)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,6)-D46*N46*VLOOKUP(L46,EmTruck20,6)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,6)),0)","v":5.9374828429889686E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,7)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,7)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,7)-D46*N46*VLOOKUP(L46,EmTruck20,7)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,7)),0)","v":4.9000894031275909E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,8)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,8)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,8)-D46*N46*VLOOKUP(L46,EmTruck20,8)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,8)),0)","v":1.2051294399344379E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,2)-D46*VLOOKUP(L46,EmBus20,2)+(O46-P46)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,3)-D46*VLOOKUP(L46,EmBus20,3)+(O46-P46)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,4)-D46*VLOOKUP(L46,EmBus20,4)+(O46-P46)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,5)-D46*VLOOKUP(L46,EmBus20,5)+(O46-P46)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,6)-D46*VLOOKUP(L46,EmBus20,6)+(O46-P46)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,7)-D46*VLOOKUP(L46,EmBus20,7)+(O46-P46)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,8)-D46*VLOOKUP(L46,EmBus20,8)+(O46-P46)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CW$37),0)","v":0},2.0618162282627628,9160.9011881517363,2549.573627688947,164.93540711569275,44.951640571718009,41.539550720761341,null,null,2047,11266.438135547291,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO46:BQ46),0)","v":11266.438135547291},null,70008.155232232413,null,{"$f":"SUM($BO90:BQ90)","v":5.9984177309701181E-2},{"$f":"SUM($BO134:BQ134)","v":662.86117782515146},{"$f":"SUM($BO178:BQ178)","v":0.99562299711310687},{"$f":"SUM($BO222:BQ222)","v":1.33284607824142E-2},{"$f":"SUM($BO266:BQ266)","v":6.5404928750927883E-3},{"$f":"SUM($BO310:BQ310)","v":5.388770064352269E-2},{"$f":"SUM($BO354:BQ354)","v":1.33284607824142E-2},{"$f":"SUM($BO398:BQ398)","v":1.6410568667327334},{"$f":"SUM($BO442:BQ442)","v":8739.8999611764502},{"$f":"SUM($BO486:BQ486)","v":2298.2813799227069},{"$f":"SUM($BO530:BQ530)","v":148.90485783072873},{"$f":"SUM($BO574:BQ574)","v":40.420559683274305},{"$f":"SUM($BO618:BQ618)","v":37.290320067407613}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":5639539.8529411554},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":6460242.3529411554},{"$f":"MAX(TREND(E24:E25,B24:B25,B47),0)","v":564032.35294117779},{"$f":"MAX(TREND(F24:F25,B24:B25,B47),0)","v":184561.17647058889},{"$f":"MAX(TREND(G24:G25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B47),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C47/E47,1)),MAX(5,ROUND(G47/I47,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D47/F47,1)),MAX(5,ROUND(H47/J47,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B47),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B47),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B47),0)","v":3497275.9340222478},{"$f":"MAX(TREND(P24:P25,B24:B25,B47),0)","v":4012200.1192368865},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C47*(1-M47)*0.00000110231131*(VLOOKUP(K47,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C47*M47*0.00000110231131*(VLOOKUP(K47,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":290680.55820091744},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D47*(1-N47)*0.00000110231131*(VLOOKUP(L47,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D47*N47*0.00000110231131*(VLOOKUP(L47,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":221599.09095527633},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O47*(1-M47)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O47*M47*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":36483.867958406612},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P47*(1-N47)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P47*N47*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":41855.599081822591},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C47*0.00000110231131*(VLOOKUP(K47,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D47*0.00000110231131*(VLOOKUP(L47,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C47*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D47*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C47*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D47*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},63709.73612222512,11738.466480678895,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,2)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,2)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,2)-D47*N47*VLOOKUP(L47,EmTruck20,2)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,2)),0)","v":6.1007621849075377E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,3)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,3)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,3)-D47*N47*VLOOKUP(L47,EmTruck20,3)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,3)),0)","v":622.20113813546914},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,4)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,4)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,4)-D47*N47*VLOOKUP(L47,EmTruck20,4)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,4)),0)","v":0.93293275467598868},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,5)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,5)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,5)-D47*N47*VLOOKUP(L47,EmTruck20,5)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,5)),0)","v":1.2477016527034264E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,6)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,6)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,6)-D47*N47*VLOOKUP(L47,EmTruck20,6)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,6)),0)","v":6.1384861870235376E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,7)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,7)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,7)-D47*N47*VLOOKUP(L47,EmTruck20,7)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,7)),0)","v":5.0629829568689999E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,8)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,8)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,8)-D47*N47*VLOOKUP(L47,EmTruck20,8)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,8)),0)","v":1.2477016527034264E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,2)-D47*VLOOKUP(L47,EmBus20,2)+(O47-P47)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,3)-D47*VLOOKUP(L47,EmBus20,3)+(O47-P47)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,4)-D47*VLOOKUP(L47,EmBus20,4)+(O47-P47)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,5)-D47*VLOOKUP(L47,EmBus20,5)+(O47-P47)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,6)-D47*VLOOKUP(L47,EmBus20,6)+(O47-P47)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,7)-D47*VLOOKUP(L47,EmBus20,7)+(O47-P47)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,8)-D47*VLOOKUP(L47,EmBus20,8)+(O47-P47)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CW$37),0)","v":0},1.9109027052075918,9027.7991942625558,2465.6201781565323,159.59055077349305,43.433085619785849,40.112569161325879,null,null,2048,11022.541142774588,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO47:BQ47),0)","v":11022.541142774588},null,73287.094416137261,null,{"$f":"SUM($BO91:BQ91)","v":5.9472455040074923E-2},{"$f":"SUM($BO135:BQ135)","v":683.19119766998892},{"$f":"SUM($BO179:BQ179)","v":1.0269681183316794},{"$f":"SUM($BO223:BQ223)","v":1.3754182910104119E-2},{"$f":"SUM($BO267:BQ267)","v":6.7414962191273834E-3},{"$f":"SUM($BO311:BQ311)","v":5.5516636180943352E-2},{"$f":"SUM($BO355:BQ355)","v":1.3754182910104119E-2},{"$f":"SUM($BO399:BQ399)","v":1.5206140988369958},{"$f":"SUM($BO443:BQ443)","v":8587.021172824434},{"$f":"SUM($BO487:BQ487)","v":2215.5495266141934},{"$f":"SUM($BO531:BQ531)","v":143.60841391596449},{"$f":"SUM($BO575:BQ575)","v":38.937168215465093},{"$f":"SUM($BO619:BQ619)","v":35.904247105695838}]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":5834417.647058785},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":6686327.647058785},{"$f":"MAX(TREND(E24:E25,B24:B25,B48),0)","v":583527.64705882221},{"$f":"MAX(TREND(F24:F25,B24:B25,B48),0)","v":191023.82352941297},{"$f":"MAX(TREND(G24:G25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B48),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C48/E48,1)),MAX(5,ROUND(G48/I48,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D48/F48,1)),MAX(5,ROUND(H48/J48,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B48),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B48),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B48),0)","v":3618127.7821939588},{"$f":"MAX(TREND(P24:P25,B24:B25,B48),0)","v":4151715.4213036299},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C48*(1-M48)*0.00000110231131*(VLOOKUP(K48,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C48*M48*0.00000110231131*(VLOOKUP(K48,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":305963.02115310752},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D48*(1-N48)*0.00000110231131*(VLOOKUP(L48,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D48*N48*0.00000110231131*(VLOOKUP(L48,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":233543.71639441111},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O48*(1-M48)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O48*M48*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":37991.346782198554},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P48*(1-N48)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P48*N48*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":43594.165216603826},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C48*0.00000110231131*(VLOOKUP(K48,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D48*0.00000110231131*(VLOOKUP(L48,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C48*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D48*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C48*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D48*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},66816.486324291094,11505.497803903369,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,2)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,2)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,2)-D48*N48*VLOOKUP(L48,EmTruck20,2)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,2)),0)","v":6.0495899579449119E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,3)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,3)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,3)-D48*N48*VLOOKUP(L48,EmTruck20,3)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,3)),0)","v":642.53115798030728},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,4)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,4)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,4)-D48*N48*VLOOKUP(L48,EmTruck20,4)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,4)),0)","v":0.96427787589456093},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,5)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,5)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,5)-D48*N48*VLOOKUP(L48,EmTruck20,5)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,5)),0)","v":1.2902738654724182E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,6)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,6)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,6)-D48*N48*VLOOKUP(L48,EmTruck20,6)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,6)),0)","v":6.3394895310581335E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,7)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,7)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,7)-D48*N48*VLOOKUP(L48,EmTruck20,7)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,7)),0)","v":5.2258765106110633E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,8)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,8)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,8)-D48*N48*VLOOKUP(L48,EmTruck20,8)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,8)),0)","v":1.2902738654724182E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,2)-D48*VLOOKUP(L48,EmBus20,2)+(O48-P48)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,3)-D48*VLOOKUP(L48,EmBus20,3)+(O48-P48)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,4)-D48*VLOOKUP(L48,EmBus20,4)+(O48-P48)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,5)-D48*VLOOKUP(L48,EmBus20,5)+(O48-P48)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,6)-D48*VLOOKUP(L48,EmBus20,6)+(O48-P48)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,7)-D48*VLOOKUP(L48,EmBus20,7)+(O48-P48)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,8)-D48*VLOOKUP(L48,EmBus20,8)+(O48-P48)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CW$37),0)","v":0},1.7709106130531354,8887.1329243456094,2381.73950001407,154.23912266537062,41.920833832320653,38.694512432947505,null,null,2049,10774.943189584828,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO48:BQ48),0)","v":10774.943189584828},null,76655.715541414975,null,{"$f":"SUM($BO92:BQ92)","v":5.8960732770446667E-2},{"$f":"SUM($BO136:BQ136)","v":703.52121751482696},{"$f":"SUM($BO180:BQ180)","v":1.0583132395502506},{"$f":"SUM($BO224:BQ224)","v":1.4179905037794031E-2},{"$f":"SUM($BO268:BQ268)","v":6.9424995631619775E-3},{"$f":"SUM($BO312:BQ312)","v":5.7145571718363812E-2},{"$f":"SUM($BO356:BQ356)","v":1.4179905037794031E-2},{"$f":"SUM($BO400:BQ400)","v":1.4089067209174453},{"$f":"SUM($BO444:BQ444)","v":8429.3457039332661},{"$f":"SUM($BO488:BQ488)","v":2133.8061027440499},{"$f":"SUM($BO532:BQ532)","v":138.36767224162386},{"$f":"SUM($BO576:BQ576)","v":37.474871427915957},{"$f":"SUM($BO620:BQ620)","v":34.539932517059427}]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":6029295.4411764741},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":6912412.9411764741},{"$f":"MAX(TREND(E24:E25,B24:B25,B49),0)","v":603022.94117647409},{"$f":"MAX(TREND(F24:F25,B24:B25,B49),0)","v":197486.47058823518},{"$f":"MAX(TREND(G24:G25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B49),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C49/E49,1)),MAX(5,ROUND(G49/I49,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D49/F49,1)),MAX(5,ROUND(H49/J49,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B49),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B49),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B49),0)","v":3738979.6303656399},{"$f":"MAX(TREND(P24:P25,B24:B25,B49),0)","v":4291230.7233704329},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C49*(1-M49)*0.00000110231131*(VLOOKUP(K49,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C49*M49*0.00000110231131*(VLOOKUP(K49,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":321703.64035922557},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D49*(1-N49)*0.00000110231131*(VLOOKUP(L49,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D49*N49*0.00000110231131*(VLOOKUP(L49,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":245858.28060094503},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O49*(1-M49)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O49*M49*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":39520.408556226481},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P49*(1-N49)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P49*N49*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":45357.613082274591},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C49*0.00000110231131*(VLOOKUP(K49,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D49*0.00000110231131*(VLOOKUP(L49,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C49*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D49*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C49*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D49*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},70008.155232232413,11266.438135547291,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,2)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,2)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,2)-D49*N49*VLOOKUP(L49,EmTruck20,2)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,2)),0)","v":5.9984177309701181E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,3)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,3)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,3)-D49*N49*VLOOKUP(L49,EmTruck20,3)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,3)),0)","v":662.86117782515146},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,4)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,4)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,4)-D49*N49*VLOOKUP(L49,EmTruck20,4)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,4)),0)","v":0.99562299711310687},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,5)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,5)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,5)-D49*N49*VLOOKUP(L49,EmTruck20,5)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,5)),0)","v":1.33284607824142E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,6)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,6)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,6)-D49*N49*VLOOKUP(L49,EmTruck20,6)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,6)),0)","v":6.5404928750927883E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,7)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,7)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,7)-D49*N49*VLOOKUP(L49,EmTruck20,7)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,7)),0)","v":5.388770064352269E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,8)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,8)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,8)-D49*N49*VLOOKUP(L49,EmTruck20,8)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,8)),0)","v":1.33284607824142E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,2)-D49*VLOOKUP(L49,EmBus20,2)+(O49-P49)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,3)-D49*VLOOKUP(L49,EmBus20,3)+(O49-P49)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,4)-D49*VLOOKUP(L49,EmBus20,4)+(O49-P49)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,5)-D49*VLOOKUP(L49,EmBus20,5)+(O49-P49)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,6)-D49*VLOOKUP(L49,EmBus20,6)+(O49-P49)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,7)-D49*VLOOKUP(L49,EmBus20,7)+(O49-P49)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,8)-D49*VLOOKUP(L49,EmBus20,8)+(O49-P49)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CW$37),0)","v":0},1.6410568667327334,8739.8999611764502,2298.2813799227069,148.90485783072873,40.420559683274305,37.290320067407613,null,null,2050,10524.672568506609,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO49:BQ49),0)","v":10524.672568506609},null,80116.49183198117,null,{"$f":"SUM($BO93:BQ93)","v":5.844901050069895E-2},{"$f":"SUM($BO137:BQ137)","v":723.85123735967136},{"$f":"SUM($BO181:BQ181)","v":1.0896583607687971},{"$f":"SUM($BO225:BQ225)","v":1.460562716548405E-2},{"$f":"SUM($BO269:BQ269)","v":7.1435029071966315E-3},{"$f":"SUM($BO313:BQ313)","v":5.8774507255775932E-2},{"$f":"SUM($BO357:BQ357)","v":1.460562716548405E-2},{"$f":"SUM($BO401:BQ401)","v":1.3053072617025785},{"$f":"SUM($BO445:BQ445)","v":8267.6556680400736},{"$f":"SUM($BO489:BQ489)","v":2053.275860999232},{"$f":"SUM($BO533:BQ533)","v":133.1980126483638},{"$f":"SUM($BO577:BQ577)","v":36.037257961634552},{"$f":"SUM($BO621:BQ621)","v":33.200461595603066}]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":6224173.2352941036},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":7138498.2352941036},{"$f":"MAX(TREND(E24:E25,B24:B25,B50),0)","v":622518.23529411852},{"$f":"MAX(TREND(F24:F25,B24:B25,B50),0)","v":203949.11764705926},{"$f":"MAX(TREND(G24:G25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B50),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C50/E50,1)),MAX(5,ROUND(G50/I50,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D50/F50,1)),MAX(5,ROUND(H50/J50,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B50),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B50),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B50),0)","v":3859831.4785373509},{"$f":"MAX(TREND(P24:P25,B24:B25,B50),0)","v":4430746.0254371762},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C50*(1-M50)*0.00000110231131*(VLOOKUP(K50,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C50*M50*0.00000110231131*(VLOOKUP(K50,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":337915.14793374651},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D50*(1-N50)*0.00000110231131*(VLOOKUP(L50,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D50*N50*0.00000110231131*(VLOOKUP(L50,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":258553.07217901913},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O50*(1-M50)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O50*M50*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":41071.653068828695},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P50*(1-N50)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P50*N50*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":47146.634407418824},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C50*0.00000110231131*(VLOOKUP(K50,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D50*0.00000110231131*(VLOOKUP(L50,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C50*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D50*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C50*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D50*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},73287.094416137261,11022.541142774588,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,2)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,2)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,2)-D50*N50*VLOOKUP(L50,EmTruck20,2)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,2)),0)","v":5.9472455040074923E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,3)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,3)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,3)-D50*N50*VLOOKUP(L50,EmTruck20,3)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,3)),0)","v":683.19119766998892},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,4)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,4)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,4)-D50*N50*VLOOKUP(L50,EmTruck20,4)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,4)),0)","v":1.0269681183316794},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,5)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,5)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,5)-D50*N50*VLOOKUP(L50,EmTruck20,5)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,5)),0)","v":1.3754182910104119E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,6)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,6)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,6)-D50*N50*VLOOKUP(L50,EmTruck20,6)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,6)),0)","v":6.7414962191273834E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,7)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,7)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,7)-D50*N50*VLOOKUP(L50,EmTruck20,7)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,7)),0)","v":5.5516636180943352E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,8)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,8)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,8)-D50*N50*VLOOKUP(L50,EmTruck20,8)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,8)),0)","v":1.3754182910104119E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,2)-D50*VLOOKUP(L50,EmBus20,2)+(O50-P50)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,3)-D50*VLOOKUP(L50,EmBus20,3)+(O50-P50)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,4)-D50*VLOOKUP(L50,EmBus20,4)+(O50-P50)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,5)-D50*VLOOKUP(L50,EmBus20,5)+(O50-P50)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,6)-D50*VLOOKUP(L50,EmBus20,6)+(O50-P50)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,7)-D50*VLOOKUP(L50,EmBus20,7)+(O50-P50)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,8)-D50*VLOOKUP(L50,EmBus20,8)+(O50-P50)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CW$37),0)","v":0},1.5206140988369958,8587.021172824434,2215.5495266141934,143.60841391596449,38.937168215465093,35.904247105695838,null,null,2051,10272.65805150885,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO50:BQ50),0)","v":10272.65805150885},null,83671.95956793084,null,{"$f":"SUM($BO94:BQ94)","v":5.7937288231071582E-2},{"$f":"SUM($BO138:BQ138)","v":744.18125720450871},{"$f":"SUM($BO182:BQ182)","v":1.1210034819873687},{"$f":"SUM($BO226:BQ226)","v":1.5031349293173965E-2},{"$f":"SUM($BO270:BQ270)","v":7.3445062512312205E-3},{"$f":"SUM($BO314:BQ314)","v":6.0403442793196524E-2},{"$f":"SUM($BO358:BQ358)","v":1.5031349293173965E-2},{"$f":"SUM($BO402:BQ402)","v":1.2092329628167953},{"$f":"SUM($BO446:BQ446)","v":8102.6705579750278},{"$f":"SUM($BO490:BQ490)","v":1974.1499168437035},{"$f":"SUM($BO534:BQ534)","v":128.11256426401746},{"$f":"SUM($BO578:BQ578)","v":34.627356633751099},{"$f":"SUM($BO622:BQ622)","v":31.888422829536413}]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":6419051.0294117332},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":7364583.5294117332},{"$f":"MAX(TREND(E24:E25,B24:B25,B51),0)","v":642013.52941176295},{"$f":"MAX(TREND(F24:F25,B24:B25,B51),0)","v":210411.76470588334},{"$f":"MAX(TREND(G24:G25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B51),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C51/E51,1)),MAX(5,ROUND(G51/I51,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D51/F51,1)),MAX(5,ROUND(H51/J51,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B51),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B51),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B51),0)","v":3980683.3267090619},{"$f":"MAX(TREND(P24:P25,B24:B25,B51),0)","v":4570261.3275039196},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C51*(1-M51)*0.00000110231131*(VLOOKUP(K51,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C51*M51*0.00000110231131*(VLOOKUP(K51,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":354610.60201323166},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D51*(1-N51)*0.00000110231131*(VLOOKUP(L51,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D51*N51*0.00000110231131*(VLOOKUP(L51,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":271638.64330143936},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O51*(1-M51)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O51*M51*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":42645.695466696023},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P51*(1-N51)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P51*N51*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":48961.938637073334},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C51*0.00000110231131*(VLOOKUP(K51,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D51*0.00000110231131*(VLOOKUP(L51,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C51*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D51*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C51*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D51*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},76655.715541414975,10774.943189584828,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,2)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,2)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,2)-D51*N51*VLOOKUP(L51,EmTruck20,2)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,2)),0)","v":5.8960732770446667E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,3)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,3)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,3)-D51*N51*VLOOKUP(L51,EmTruck20,3)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,3)),0)","v":703.52121751482696},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,4)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,4)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,4)-D51*N51*VLOOKUP(L51,EmTruck20,4)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,4)),0)","v":1.0583132395502506},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,5)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,5)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,5)-D51*N51*VLOOKUP(L51,EmTruck20,5)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,5)),0)","v":1.4179905037794031E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,6)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,6)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,6)-D51*N51*VLOOKUP(L51,EmTruck20,6)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,6)),0)","v":6.9424995631619775E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,7)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,7)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,7)-D51*N51*VLOOKUP(L51,EmTruck20,7)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,7)),0)","v":5.7145571718363812E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,8)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,8)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,8)-D51*N51*VLOOKUP(L51,EmTruck20,8)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,8)),0)","v":1.4179905037794031E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,2)-D51*VLOOKUP(L51,EmBus20,2)+(O51-P51)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,3)-D51*VLOOKUP(L51,EmBus20,3)+(O51-P51)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,4)-D51*VLOOKUP(L51,EmBus20,4)+(O51-P51)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,5)-D51*VLOOKUP(L51,EmBus20,5)+(O51-P51)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,6)-D51*VLOOKUP(L51,EmBus20,6)+(O51-P51)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,7)-D51*VLOOKUP(L51,EmBus20,7)+(O51-P51)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,8)-D51*VLOOKUP(L51,EmBus20,8)+(O51-P51)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CW$37),0)","v":0},1.4089067209174453,8429.3457039332661,2133.8061027440499,138.36767224162386,37.474871427915957,34.539932517059427,null,null,2052,10019.73680899186,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO51:BQ51),0)","v":10019.73680899186},null,87324.719618496834,null,{"$f":"SUM($BO95:BQ95)","v":5.7425565961356506E-2},{"$f":"SUM($BO139:BQ139)","v":764.51127704934436},{"$f":"SUM($BO183:BQ183)","v":1.1523486032059154},{"$f":"SUM($BO227:BQ227)","v":1.5457071420863853E-2},{"$f":"SUM($BO271:BQ271)","v":7.545509595265799E-3},{"$f":"SUM($BO315:BQ315)","v":6.2032378330610677E-2},{"$f":"SUM($BO359:BQ359)","v":1.5457071420863853E-2},{"$f":"SUM($BO403:BQ403)","v":1.1201426139605244},{"$f":"SUM($BO447:BQ447)","v":7935.051390443693},{"$f":"SUM($BO491:BQ491)","v":1896.5891877423774},{"$f":"SUM($BO535:BQ535)","v":123.12243416598254},{"$f":"SUM($BO579:BQ579)","v":33.247694326659754},{"$f":"SUM($BO623:BQ623)","v":30.605959699188777}]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":6613928.8235294223},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":7590668.8235294223},{"$f":"MAX(TREND(E24:E25,B24:B25,B52),0)","v":661508.82352941483},{"$f":"MAX(TREND(F24:F25,B24:B25,B52),0)","v":216874.41176470555},{"$f":"MAX(TREND(G24:G25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B52),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C52/E52,1)),MAX(5,ROUND(G52/I52,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D52/F52,1)),MAX(5,ROUND(H52/J52,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B52),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B52),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B52),0)","v":4101535.174880743},{"$f":"MAX(TREND(P24:P25,B24:B25,B52),0)","v":4709776.6295707226},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C52*(1-M52)*0.00000110231131*(VLOOKUP(K52,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C52*M52*0.00000110231131*(VLOOKUP(K52,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":371803.39470435813},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D52*(1-N52)*0.00000110231131*(VLOOKUP(L52,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D52*N52*0.00000110231131*(VLOOKUP(L52,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":285125.81613697577},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O52*(1-M52)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O52*M52*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":44243.166629291467},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P52*(1-N52)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P52*N52*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":50804.253364692653},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C52*0.00000110231131*(VLOOKUP(K52,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D52*0.00000110231131*(VLOOKUP(L52,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C52*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D52*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C52*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D52*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},80116.49183198117,10524.672568506609,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,2)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,2)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,2)-D52*N52*VLOOKUP(L52,EmTruck20,2)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,2)),0)","v":5.844901050069895E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,3)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,3)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,3)-D52*N52*VLOOKUP(L52,EmTruck20,3)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,3)),0)","v":723.85123735967136},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,4)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,4)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,4)-D52*N52*VLOOKUP(L52,EmTruck20,4)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,4)),0)","v":1.0896583607687971},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,5)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,5)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,5)-D52*N52*VLOOKUP(L52,EmTruck20,5)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,5)),0)","v":1.460562716548405E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,6)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,6)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,6)-D52*N52*VLOOKUP(L52,EmTruck20,6)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,6)),0)","v":7.1435029071966315E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,7)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,7)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,7)-D52*N52*VLOOKUP(L52,EmTruck20,7)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,7)),0)","v":5.8774507255775932E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,8)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,8)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,8)-D52*N52*VLOOKUP(L52,EmTruck20,8)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,8)),0)","v":1.460562716548405E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,2)-D52*VLOOKUP(L52,EmBus20,2)+(O52-P52)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,3)-D52*VLOOKUP(L52,EmBus20,3)+(O52-P52)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,4)-D52*VLOOKUP(L52,EmBus20,4)+(O52-P52)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,5)-D52*VLOOKUP(L52,EmBus20,5)+(O52-P52)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,6)-D52*VLOOKUP(L52,EmBus20,6)+(O52-P52)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,7)-D52*VLOOKUP(L52,EmBus20,7)+(O52-P52)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,8)-D52*VLOOKUP(L52,EmBus20,8)+(O52-P52)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CW$37),0)","v":0},1.3053072617025785,8267.6556680400736,2053.275860999232,133.1980126483638,36.037257961634552,33.200461595603066,null,null,2053,9766.6617422504532,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO52:BQ52),0)","v":9766.6617422504532},null,91077.439011104128,null,{"$f":"SUM($BO96:BQ96)","v":5.6913843691683619E-2},{"$f":"SUM($BO140:BQ140)","v":784.84129689418046},{"$f":"SUM($BO184:BQ184)","v":1.1836937244244732},{"$f":"SUM($BO228:BQ228)","v":1.588279354855375E-2},{"$f":"SUM($BO272:BQ272)","v":7.7465129393003741E-3},{"$f":"SUM($BO316:BQ316)","v":6.3661313868027994E-2},{"$f":"SUM($BO360:BQ360)","v":1.588279354855375E-2},{"$f":"SUM($BO404:BQ404)","v":1.0375336108477664},{"$f":"SUM($BO448:BQ448)","v":7765.404600002862},{"$f":"SUM($BO492:BQ492)","v":1820.7275263560161},{"$f":"SUM($BO536:BQ536)","v":118.23691575786987},{"$f":"SUM($BO580:BQ580)","v":31.900348698838982},{"$f":"SUM($BO624:BQ624)","v":29.354817824027634}]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":6808806.6176470518},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":7816754.1176470518},{"$f":"MAX(TREND(E24:E25,B24:B25,B53),0)","v":681004.11764705926},{"$f":"MAX(TREND(F24:F25,B24:B25,B53),0)","v":223337.05882352963},{"$f":"MAX(TREND(G24:G25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B53),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C53/E53,1)),MAX(5,ROUND(G53/I53,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D53/F53,1)),MAX(5,ROUND(H53/J53,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B53),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B53),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B53),0)","v":4222387.023052454},{"$f":"MAX(TREND(P24:P25,B24:B25,B53),0)","v":4849291.931637466},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C53*(1-M53)*0.00000110231131*(VLOOKUP(K53,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C53*M53*0.00000110231131*(VLOOKUP(K53,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":389507.26021945738},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D53*(1-N53)*0.00000110231131*(VLOOKUP(L53,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D53*N53*0.00000110231131*(VLOOKUP(L53,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":299025.68942932429},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O53*(1-M53)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O53*M53*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":45864.713552103436},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P53*(1-N53)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P53*N53*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":52674.3247743057},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C53*0.00000110231131*(VLOOKUP(K53,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D53*0.00000110231131*(VLOOKUP(L53,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C53*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D53*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C53*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D53*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},83671.95956793084,10272.65805150885,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,2)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,2)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,2)-D53*N53*VLOOKUP(L53,EmTruck20,2)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,2)),0)","v":5.7937288231071582E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,3)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,3)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,3)-D53*N53*VLOOKUP(L53,EmTruck20,3)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,3)),0)","v":744.18125720450871},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,4)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,4)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,4)-D53*N53*VLOOKUP(L53,EmTruck20,4)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,4)),0)","v":1.1210034819873687},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,5)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,5)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,5)-D53*N53*VLOOKUP(L53,EmTruck20,5)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,5)),0)","v":1.5031349293173965E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,6)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,6)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,6)-D53*N53*VLOOKUP(L53,EmTruck20,6)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,6)),0)","v":7.3445062512312205E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,7)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,7)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,7)-D53*N53*VLOOKUP(L53,EmTruck20,7)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,7)),0)","v":6.0403442793196524E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,8)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,8)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,8)-D53*N53*VLOOKUP(L53,EmTruck20,8)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,8)),0)","v":1.5031349293173965E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,2)-D53*VLOOKUP(L53,EmBus20,2)+(O53-P53)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,3)-D53*VLOOKUP(L53,EmBus20,3)+(O53-P53)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,4)-D53*VLOOKUP(L53,EmBus20,4)+(O53-P53)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,5)-D53*VLOOKUP(L53,EmBus20,5)+(O53-P53)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,6)-D53*VLOOKUP(L53,EmBus20,6)+(O53-P53)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,7)-D53*VLOOKUP(L53,EmBus20,7)+(O53-P53)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,8)-D53*VLOOKUP(L53,EmBus20,8)+(O53-P53)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CW$37),0)","v":0},1.2092329628167953,8102.6705579750278,1974.1499168437035,128.11256426401746,34.627356633751099,31.888422829536413,null,null,2054,9514.1082715786797,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO53:BQ53),0)","v":9514.1082715786797},null,94932.852537349041,null,{"$f":"SUM($BO97:BQ97)","v":5.6402121421981199E-2},{"$f":"SUM($BO141:BQ141)","v":805.17131673902577},{"$f":"SUM($BO185:BQ185)","v":1.2150388456430334},{"$f":"SUM($BO229:BQ229)","v":1.6308515676243789E-2},{"$f":"SUM($BO273:BQ273)","v":7.9475162833350429E-3},{"$f":"SUM($BO317:BQ317)","v":6.5290249405443382E-2},{"$f":"SUM($BO361:BQ361)","v":1.6308515676243789E-2},{"$f":"SUM($BO405:BQ405)","v":0.9609392202403001},{"$f":"SUM($BO449:BQ449)","v":7594.2856968021024},{"$f":"SUM($BO493:BQ493)","v":1746.6745730277767},{"$f":"SUM($BO537:BQ537)","v":113.4636785359945},{"$f":"SUM($BO581:BQ581)","v":30.58699614713607},{"$f":"SUM($BO625:BQ625)","v":28.136387845427034}]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":7003684.4117646813},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":8042839.4117646813},{"$f":"MAX(TREND(E24:E25,B24:B25,B54),0)","v":700499.41176470369},{"$f":"MAX(TREND(F24:F25,B24:B25,B54),0)","v":229799.70588235371},{"$f":"MAX(TREND(G24:G25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B54),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C54/E54,1)),MAX(5,ROUND(G54/I54,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D54/F54,1)),MAX(5,ROUND(H54/J54,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B54),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B54),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B54),0)","v":4343238.871224165},{"$f":"MAX(TREND(P24:P25,B24:B25,B54),0)","v":4988807.2337042689},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C54*(1-M54)*0.00000110231131*(VLOOKUP(K54,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C54*M54*0.00000110231131*(VLOOKUP(K54,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":407736.28320392035},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D54*(1-N54)*0.00000110231131*(VLOOKUP(L54,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D54*N54*0.00000110231131*(VLOOKUP(L54,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":313349.6452312505},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O54*(1-M54)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O54*M54*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":47510.999738933016},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P54*(1-N54)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P54*N54*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":54572.918093106025},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C54*0.00000110231131*(VLOOKUP(K54,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D54*0.00000110231131*(VLOOKUP(L54,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C54*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D54*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C54*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D54*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},87324.719618496834,10019.73680899186,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,2)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,2)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,2)-D54*N54*VLOOKUP(L54,EmTruck20,2)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,2)),0)","v":5.7425565961356506E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,3)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,3)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,3)-D54*N54*VLOOKUP(L54,EmTruck20,3)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,3)),0)","v":764.51127704934436},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,4)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,4)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,4)-D54*N54*VLOOKUP(L54,EmTruck20,4)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,4)),0)","v":1.1523486032059154},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,5)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,5)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,5)-D54*N54*VLOOKUP(L54,EmTruck20,5)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,5)),0)","v":1.5457071420863853E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,6)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,6)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,6)-D54*N54*VLOOKUP(L54,EmTruck20,6)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,6)),0)","v":7.545509595265799E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,7)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,7)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,7)-D54*N54*VLOOKUP(L54,EmTruck20,7)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,7)),0)","v":6.2032378330610677E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,8)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,8)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,8)-D54*N54*VLOOKUP(L54,EmTruck20,8)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,8)),0)","v":1.5457071420863853E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,2)-D54*VLOOKUP(L54,EmBus20,2)+(O54-P54)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,3)-D54*VLOOKUP(L54,EmBus20,3)+(O54-P54)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,4)-D54*VLOOKUP(L54,EmBus20,4)+(O54-P54)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,5)-D54*VLOOKUP(L54,EmBus20,5)+(O54-P54)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,6)-D54*VLOOKUP(L54,EmBus20,6)+(O54-P54)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,7)-D54*VLOOKUP(L54,EmBus20,7)+(O54-P54)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,8)-D54*VLOOKUP(L54,EmBus20,8)+(O54-P54)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CW$37),0)","v":0},1.1201426139605244,7935.051390443693,1896.5891877423774,123.12243416598254,33.247694326659754,30.605959699188777]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":7198562.2058823109},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":8268924.7058823109},{"$f":"MAX(TREND(E24:E25,B24:B25,B55),0)","v":719994.70588235557},{"$f":"MAX(TREND(F24:F25,B24:B25,B55),0)","v":236262.35294117779},{"$f":"MAX(TREND(G24:G25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B55),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C55/E55,1)),MAX(5,ROUND(G55/I55,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D55/F55,1)),MAX(5,ROUND(H55/J55,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B55),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B55),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B55),0)","v":4464090.7193958461},{"$f":"MAX(TREND(P24:P25,B24:B25,B55),0)","v":5128322.5357710123},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C55*(1-M55)*0.00000110231131*(VLOOKUP(K55,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C55*M55*0.00000110231131*(VLOOKUP(K55,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":426504.90725981991},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D55*(1-N55)*0.00000110231131*(VLOOKUP(L55,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D55*N55*0.00000110231131*(VLOOKUP(L55,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":328109.35579744552},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O55*(1-M55)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O55*M55*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":49182.705603429189},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P55*(1-N55)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P55*N55*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":56500.81805469947},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C55*0.00000110231131*(VLOOKUP(K55,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D55*0.00000110231131*(VLOOKUP(L55,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C55*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D55*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C55*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D55*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},91077.439011104114,9766.6617422504532,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,2)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,2)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,2)-D55*N55*VLOOKUP(L55,EmTruck20,2)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,2)),0)","v":5.6913843691683619E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,3)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,3)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,3)-D55*N55*VLOOKUP(L55,EmTruck20,3)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,3)),0)","v":784.84129689418046},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,4)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,4)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,4)-D55*N55*VLOOKUP(L55,EmTruck20,4)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,4)),0)","v":1.1836937244244732},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,5)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,5)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,5)-D55*N55*VLOOKUP(L55,EmTruck20,5)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,5)),0)","v":1.588279354855375E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,6)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,6)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,6)-D55*N55*VLOOKUP(L55,EmTruck20,6)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,6)),0)","v":7.7465129393003741E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,7)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,7)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,7)-D55*N55*VLOOKUP(L55,EmTruck20,7)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,7)),0)","v":6.3661313868027994E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,8)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,8)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,8)-D55*N55*VLOOKUP(L55,EmTruck20,8)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,8)),0)","v":1.588279354855375E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,2)-D55*VLOOKUP(L55,EmBus20,2)+(O55-P55)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,3)-D55*VLOOKUP(L55,EmBus20,3)+(O55-P55)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,4)-D55*VLOOKUP(L55,EmBus20,4)+(O55-P55)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,5)-D55*VLOOKUP(L55,EmBus20,5)+(O55-P55)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,6)-D55*VLOOKUP(L55,EmBus20,6)+(O55-P55)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,7)-D55*VLOOKUP(L55,EmBus20,7)+(O55-P55)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,8)-D55*VLOOKUP(L55,EmBus20,8)+(O55-P55)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CW$37),0)","v":0},1.0375336108477664,7765.404600002862,1820.7275263560161,118.23691575786987,31.900348698838982,29.354817824027634,null,null,"Total",{"$f":"SUM(BO24:BO53)","v":494832.69312643999},{"$f":"SUM(BP24:BP53)","v":0},null,{"$f":"SUM(BR24:BR53)","v":494832.69312643999},null,{"$f":"SUM(BT24:BT53)","v":1752935.2629696578},null,{"$f":"SUM(BV24:BV53)","v":7.7884488251044131},18241.992513902951,26.127685239565263,0.46927619875321347,0.17904393947059624,2.2404414613171109,0.46927619875321347,681.07092013674082,365936.08145136846,110367.20231183966,11918.136611467564,2101.6076081006081,3828.5942235269922]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":7393440},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":8495010},{"$f":"MAX(TREND(E24:E25,B24:B25,B56),0)","v":739490},{"$f":"MAX(TREND(F24:F25,B24:B25,B56),0)","v":242725},{"$f":"MAX(TREND(G24:G25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B56),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C56/E56,1)),MAX(5,ROUND(G56/I56,1))),55)","v":10},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D56/F56,1)),MAX(5,ROUND(H56/J56,1))),55)","v":35},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B56),0),1)","v":0.38},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B56),0),1)","v":0.38},{"$f":"MAX(TREND(O24:O25,B24:B25,B56),0)","v":4584942.5675675571},{"$f":"MAX(TREND(P24:P25,B24:B25,B56),0)","v":5267837.8378378153},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C56*(1-M56)*0.00000110231131*(VLOOKUP(K56,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C56*M56*0.00000110231131*(VLOOKUP(K56,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":445827.94367032836},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D56*(1-N56)*0.00000110231131*(VLOOKUP(L56,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D56*N56*0.00000110231131*(VLOOKUP(L56,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":343316.79063978657},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O56*(1-M56)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O56*M56*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":50880.528880082362},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P56*(1-N56)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P56*N56*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":58458.829373275083},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C56*0.00000110231131*(VLOOKUP(K56,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D56*0.00000110231131*(VLOOKUP(L56,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C56*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D56*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C56*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D56*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},94932.852537349041,9514.1082715786797,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,2)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,2)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,2)-D56*N56*VLOOKUP(L56,EmTruck20,2)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,2)),0)","v":5.6402121421981199E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,3)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,3)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,3)-D56*N56*VLOOKUP(L56,EmTruck20,3)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,3)),0)","v":805.17131673902577},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,4)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,4)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,4)-D56*N56*VLOOKUP(L56,EmTruck20,4)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,4)),0)","v":1.2150388456430334},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,5)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,5)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,5)-D56*N56*VLOOKUP(L56,EmTruck20,5)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,5)),0)","v":1.6308515676243789E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,6)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,6)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,6)-D56*N56*VLOOKUP(L56,EmTruck20,6)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,6)),0)","v":7.9475162833350429E-3},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,7)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,7)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,7)-D56*N56*VLOOKUP(L56,EmTruck20,7)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,7)),0)","v":6.5290249405443382E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,8)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,8)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,8)-D56*N56*VLOOKUP(L56,EmTruck20,8)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,8)),0)","v":1.6308515676243789E-2},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,2)-D56*VLOOKUP(L56,EmBus20,2)+(O56-P56)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,3)-D56*VLOOKUP(L56,EmBus20,3)+(O56-P56)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,4)-D56*VLOOKUP(L56,EmBus20,4)+(O56-P56)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,5)-D56*VLOOKUP(L56,EmBus20,5)+(O56-P56)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,6)-D56*VLOOKUP(L56,EmBus20,6)+(O56-P56)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,7)-D56*VLOOKUP(L56,EmBus20,7)+(O56-P56)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,8)-D56*VLOOKUP(L56,EmBus20,8)+(O56-P56)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CW$37),0)","v":0},0.9609392202403001,7594.2856968021024,1746.6745730277767,113.4636785359945,30.58699614713607,28.136387845427034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"\",\"* Emissions Benefits Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB27:AB56)","v":494832.69312643999},null,{"$f":"SUM(AD27:AD56)","v":7.7884488251044131},18241.992513902951,26.127685239565263,0.46927619875321347,0.17904393947059624,2.2404414613171109,0.46927619875321347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,681.07092013674082,365936.08145136846,110367.20231183966,11918.136611467564,2101.6076081006081,3828.5942235269922]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO EMISSIONS SAVED (tons/yr)"]
[{"$f":"MAX($A$1:A59)+1","v":2},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A60,1)),\"Not Used\",INDEX(ModelGroup,A60,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGHWAY",null,null,null,"BUS",null,"PASSENGER TRAIN",null,"LIGHT RAIL",null,null,null,null,"HIGHWAY",null,null,null,null,null,null,"BUS",null,null,null,null,null,null,"PASSENGER TRAIN",null,null,null,null,null,null,"LIGHT RAIL"]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"TOTAL PMT",null,"TOTAL PHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,"RUNNING EMISSIONS",null,"EMISSIONS",null,"EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(pers-miles/yr)",null,"(pers-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO64,1)),\"Not Used\",INDEX(ModelGroup,BO64,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP64,1)),\"Not Used\",INDEX(ModelGroup,BP64,1))","v":"Dummy"}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A60,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A60,2)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1NB,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1B,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)<>Hwy,INDEX(ModelData1NB,A60,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)<>Hwy,INDEX(ModelData1B,A60,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)<>Hwy,INDEX(ModelData1NB,A60,5),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)<>Hwy,INDEX(ModelData1B,A60,5),0)*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C66/E66,1)),MAX(5,ROUND(G66/I66,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D66/F66,1)),MAX(5,ROUND(H66/J66,1))),55)","v":55},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1NB,A60,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData1B,A60,9),0)","v":0},{"$f":"IF(OR(INDEX(ModelData1NB,A60,8)=0,INDEX(HwyTransitModelGroup,A60,1)<>Hwy),0,INDEX(ModelData1NB,A60,1)*AnnualFactor/INDEX(ModelData1NB,A60,8))","v":0},{"$f":"IF(OR(INDEX(ModelData1B,A60,8)=0,INDEX(HwyTransitModelGroup,A60,1)<>Hwy),0,INDEX(ModelData1B,A60,1)*AnnualFactor/INDEX(ModelData1B,A60,8))","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C66*(1-M66)*0.00000110231131*(VLOOKUP(K66,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K66,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(K66,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K66,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K66,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K66,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C66*M66*0.00000110231131*(VLOOKUP(K66,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K66,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(K66,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K66,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K66,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K66,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D66*(1-N66)*0.00000110231131*(VLOOKUP(L66,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L66,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(L66,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L66,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L66,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L66,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D66*N66*0.00000110231131*(VLOOKUP(L66,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L66,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(L66,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L66,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L66,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L66,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O66*(1-M66)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O66*M66*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P66*(1-N66)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P66*N66*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C66*0.00000110231131*(VLOOKUP(K66,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K66,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(K66,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K66,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K66,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K66,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D66*0.00000110231131*(VLOOKUP(L66,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L66,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(L66,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L66,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L66,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L66,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C66*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D66*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C66*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D66*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q66+S66+U66+W66+Y66)-(R66+T66+V66+X66+Z66)","v":0},{"$f":"AA66/(1+DiscRate)^(B66-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto1,2)-D66*(1-N66)*VLOOKUP(L66,EmAuto1,2)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck1,2)-D66*N66*VLOOKUP(L66,EmTruck1,2)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto1,3)-D66*(1-N66)*VLOOKUP(L66,EmAuto1,3)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck1,3)-D66*N66*VLOOKUP(L66,EmTruck1,3)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto1,4)-D66*(1-N66)*VLOOKUP(L66,EmAuto1,4)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck1,4)-D66*N66*VLOOKUP(L66,EmTruck1,4)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto1,5)-D66*(1-N66)*VLOOKUP(L66,EmAuto1,5)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck1,5)-D66*N66*VLOOKUP(L66,EmTruck1,5)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto1,6)-D66*(1-N66)*VLOOKUP(L66,EmAuto1,6)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck1,6)-D66*N66*VLOOKUP(L66,EmTruck1,6)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto1,7)-D66*(1-N66)*VLOOKUP(L66,EmAuto1,7)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck1,7)-D66*N66*VLOOKUP(L66,EmTruck1,7)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto1,8)-D66*(1-N66)*VLOOKUP(L66,EmAuto1,8)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck1,8)-D66*N66*VLOOKUP(L66,EmTruck1,8)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus1,2)-D66*VLOOKUP(L66,EmBus1,2)+(O66-P66)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus1,3)-D66*VLOOKUP(L66,EmBus1,3)+(O66-P66)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus1,4)-D66*VLOOKUP(L66,EmBus1,4)+(O66-P66)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus1,5)-D66*VLOOKUP(L66,EmBus1,5)+(O66-P66)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus1,6)-D66*VLOOKUP(L66,EmBus1,6)+(O66-P66)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus1,7)-D66*VLOOKUP(L66,EmBus1,7)+(O66-P66)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus1,8)-D66*VLOOKUP(L66,EmBus1,8)+(O66-P66)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CW$36),0)","v":0},{"$f":"(AD66+AK66+AR66+AY66)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B66-YearCurrent)","v":0},{"$f":"(AE66+AL66+AS66+AZ66)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)/(1+DiscRate)^($B66-YearCurrent)","v":0},{"$f":"(AF66+AM66+AT66+BA66)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B66-YearCurrent)","v":0},{"$f":"(AG66+AN66+AU66+BB66)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B66-YearCurrent)","v":0},{"$f":"(AH66+AO66+AV66+BC66)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B66-YearCurrent)","v":0},{"$f":"(AI66+AP66+AW66+BD66)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B66-YearCurrent)","v":0},null,null,"Year"]
[null,{"$f":"YearLast","v":2054},{"$f":"INDEX(ModelData20NB,A60,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A60,2)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20NB,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20B,A60,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)<>Hwy,INDEX(ModelData20NB,A60,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)<>Hwy,INDEX(ModelData20B,A60,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)<>Hwy,INDEX(ModelData20NB,A60,5),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)<>Hwy,INDEX(ModelData20B,A60,5),0)*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C67/E67,1)),MAX(5,ROUND(G67/I67,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D67/F67,1)),MAX(5,ROUND(H67/J67,1))),55)","v":55},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20NB,A60,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,INDEX(ModelData20B,A60,9),0)","v":0},{"$f":"IF(OR(INDEX(ModelData20NB,A60,8)=0,INDEX(HwyTransitModelGroup,A60,1)<>Hwy),0,INDEX(ModelData20NB,A60,1)*AnnualFactor/INDEX(ModelData20NB,A60,8))","v":0},{"$f":"IF(OR(INDEX(ModelData20B,A60,8)=0,INDEX(HwyTransitModelGroup,A60,1)<>Hwy),0,INDEX(ModelData20B,A60,1)*AnnualFactor/INDEX(ModelData20B,A60,8))","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C67*(1-M67)*0.00000110231131*(VLOOKUP(K67,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K67,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(K67,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K67,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K67,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K67,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C67*M67*0.00000110231131*(VLOOKUP(K67,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K67,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(K67,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K67,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K67,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K67,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D67*(1-N67)*0.00000110231131*(VLOOKUP(L67,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L67,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(L67,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L67,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L67,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L67,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D67*N67*0.00000110231131*(VLOOKUP(L67,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L67,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(L67,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L67,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L67,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L67,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O67*(1-M67)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O67*M67*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P67*(1-N67)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P67*N67*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C67*0.00000110231131*(VLOOKUP(K67,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K67,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(K67,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K67,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K67,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K67,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D67*0.00000110231131*(VLOOKUP(L67,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L67,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(L67,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L67,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L67,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L67,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C67*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D67*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C67*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D67*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q67+S67+U67+W67+Y67)-(R67+T67+V67+X67+Z67)","v":0},{"$f":"AA67/(1+DiscRate)^(B67-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,2)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,2)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,2)-D67*N67*VLOOKUP(L67,EmTruck20,2)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,3)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,3)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,3)-D67*N67*VLOOKUP(L67,EmTruck20,3)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,4)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,4)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,4)-D67*N67*VLOOKUP(L67,EmTruck20,4)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,5)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,5)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,5)-D67*N67*VLOOKUP(L67,EmTruck20,5)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,6)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,6)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,6)-D67*N67*VLOOKUP(L67,EmTruck20,6)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,7)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,7)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,7)-D67*N67*VLOOKUP(L67,EmTruck20,7)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,8)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,8)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,8)-D67*N67*VLOOKUP(L67,EmTruck20,8)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,2)-D67*VLOOKUP(L67,EmBus20,2)+(O67-P67)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,3)-D67*VLOOKUP(L67,EmBus20,3)+(O67-P67)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,4)-D67*VLOOKUP(L67,EmBus20,4)+(O67-P67)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,5)-D67*VLOOKUP(L67,EmBus20,5)+(O67-P67)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,6)-D67*VLOOKUP(L67,EmBus20,6)+(O67-P67)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,7)-D67*VLOOKUP(L67,EmBus20,7)+(O67-P67)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,8)-D67*VLOOKUP(L67,EmBus20,8)+(O67-P67)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CW$37),0)","v":0},{"$f":"(AD67+AK67+AR67+AY67)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B67-YearCurrent)","v":0},{"$f":"(AE67+AL67+AS67+AZ67)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)/(1+DiscRate)^($B67-YearCurrent)","v":0},{"$f":"(AF67+AM67+AT67+BA67)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B67-YearCurrent)","v":0},{"$f":"(AG67+AN67+AU67+BB67)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B67-YearCurrent)","v":0},{"$f":"(AH67+AO67+AV67+BC67)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B67-YearCurrent)","v":0},{"$f":"(AI67+AP67+AW67+BD67)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B67-YearCurrent)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AD9,MATCH(BO$64,$A:$A),0)+OFFSET($AK9,MATCH(BO$64,$A:$A),0)+OFFSET($AR9,MATCH(BO$64,$A:$A),0)+OFFSET($AY9,MATCH(BO$64,$A:$A),0)","v":0.71850368719006208},0]
[null,{"$f":"YearOpen","v":2025},{"$f":"MAX(TREND(C66:C67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B69),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C69/E69,1)),MAX(5,ROUND(G69/I69,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D69/F69,1)),MAX(5,ROUND(H69/J69,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B69),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B69),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B69),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B69),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C69*(1-M69)*0.00000110231131*(VLOOKUP(K69,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K69,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(K69,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K69,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K69,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K69,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C69*M69*0.00000110231131*(VLOOKUP(K69,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K69,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(K69,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K69,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K69,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K69,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D69*(1-N69)*0.00000110231131*(VLOOKUP(L69,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L69,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(L69,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L69,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L69,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L69,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D69*N69*0.00000110231131*(VLOOKUP(L69,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L69,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(L69,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L69,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L69,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L69,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O69*(1-M69)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O69*M69*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P69*(1-N69)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P69*N69*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C69*0.00000110231131*(VLOOKUP(K69,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K69,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(K69,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K69,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K69,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K69,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D69*0.00000110231131*(VLOOKUP(L69,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L69,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(L69,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L69,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L69,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L69,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C69*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D69*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C69*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D69*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q69+S69+U69+W69+Y69)-(R69+T69+V69+X69+Z69)","v":0},{"$f":"AA69/(1+DiscRate)^(B69-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto1,2)-D69*(1-N69)*VLOOKUP(L69,EmAuto1,2)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck1,2)-D69*N69*VLOOKUP(L69,EmTruck1,2)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto1,3)-D69*(1-N69)*VLOOKUP(L69,EmAuto1,3)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck1,3)-D69*N69*VLOOKUP(L69,EmTruck1,3)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto1,4)-D69*(1-N69)*VLOOKUP(L69,EmAuto1,4)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck1,4)-D69*N69*VLOOKUP(L69,EmTruck1,4)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto1,5)-D69*(1-N69)*VLOOKUP(L69,EmAuto1,5)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck1,5)-D69*N69*VLOOKUP(L69,EmTruck1,5)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto1,6)-D69*(1-N69)*VLOOKUP(L69,EmAuto1,6)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck1,6)-D69*N69*VLOOKUP(L69,EmTruck1,6)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto1,7)-D69*(1-N69)*VLOOKUP(L69,EmAuto1,7)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck1,7)-D69*N69*VLOOKUP(L69,EmTruck1,7)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto1,8)-D69*(1-N69)*VLOOKUP(L69,EmAuto1,8)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck1,8)-D69*N69*VLOOKUP(L69,EmTruck1,8)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus1,2)-D69*VLOOKUP(L69,EmBus1,2)+(O69-P69)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus1,3)-D69*VLOOKUP(L69,EmBus1,3)+(O69-P69)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus1,4)-D69*VLOOKUP(L69,EmBus1,4)+(O69-P69)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus1,5)-D69*VLOOKUP(L69,EmBus1,5)+(O69-P69)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus1,6)-D69*VLOOKUP(L69,EmBus1,6)+(O69-P69)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus1,7)-D69*VLOOKUP(L69,EmBus1,7)+(O69-P69)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus1,8)-D69*VLOOKUP(L69,EmBus1,8)+(O69-P69)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CW$36),0)","v":0},{"$f":"(AD69+AK69+AR69+AY69)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B69-YearCurrent)","v":0},{"$f":"(AE69+AL69+AS69+AZ69)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)/(1+DiscRate)^($B69-YearCurrent)","v":0},{"$f":"(AF69+AM69+AT69+BA69)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B69-YearCurrent)","v":0},{"$f":"(AG69+AN69+AU69+BB69)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B69-YearCurrent)","v":0},{"$f":"(AH69+AO69+AV69+BC69)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B69-YearCurrent)","v":0},{"$f":"(AI69+AP69+AW69+BD69)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B69-YearCurrent)","v":0},null,null,{"$f":"BN68+1","v":2026},0.78194218661101988,0]
[null,{"$f":"B69+1","v":2026},{"$f":"MAX(TREND(C66:C67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B70),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C70/E70,1)),MAX(5,ROUND(G70/I70,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D70/F70,1)),MAX(5,ROUND(H70/J70,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B70),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B70),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B70),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B70),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C70*(1-M70)*0.00000110231131*(VLOOKUP(K70,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K70,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(K70,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K70,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K70,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K70,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C70*M70*0.00000110231131*(VLOOKUP(K70,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K70,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(K70,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K70,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K70,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K70,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D70*(1-N70)*0.00000110231131*(VLOOKUP(L70,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L70,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(L70,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L70,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L70,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L70,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D70*N70*0.00000110231131*(VLOOKUP(L70,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L70,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(L70,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L70,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L70,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L70,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O70*(1-M70)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O70*M70*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P70*(1-N70)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P70*N70*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C70*0.00000110231131*(VLOOKUP(K70,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K70,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(K70,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K70,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K70,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K70,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D70*0.00000110231131*(VLOOKUP(L70,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L70,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(L70,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L70,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L70,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L70,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C70*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D70*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C70*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D70*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto1,2)-D70*(1-N70)*VLOOKUP(L70,EmAuto1,2)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck1,2)-D70*N70*VLOOKUP(L70,EmTruck1,2)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto1,3)-D70*(1-N70)*VLOOKUP(L70,EmAuto1,3)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck1,3)-D70*N70*VLOOKUP(L70,EmTruck1,3)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto1,4)-D70*(1-N70)*VLOOKUP(L70,EmAuto1,4)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck1,4)-D70*N70*VLOOKUP(L70,EmTruck1,4)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto1,5)-D70*(1-N70)*VLOOKUP(L70,EmAuto1,5)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck1,5)-D70*N70*VLOOKUP(L70,EmTruck1,5)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto1,6)-D70*(1-N70)*VLOOKUP(L70,EmAuto1,6)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck1,6)-D70*N70*VLOOKUP(L70,EmTruck1,6)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto1,7)-D70*(1-N70)*VLOOKUP(L70,EmAuto1,7)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck1,7)-D70*N70*VLOOKUP(L70,EmTruck1,7)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto1,8)-D70*(1-N70)*VLOOKUP(L70,EmAuto1,8)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck1,8)-D70*N70*VLOOKUP(L70,EmTruck1,8)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus1,2)-D70*VLOOKUP(L70,EmBus1,2)+(O70-P70)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus1,3)-D70*VLOOKUP(L70,EmBus1,3)+(O70-P70)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus1,4)-D70*VLOOKUP(L70,EmBus1,4)+(O70-P70)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus1,5)-D70*VLOOKUP(L70,EmBus1,5)+(O70-P70)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus1,6)-D70*VLOOKUP(L70,EmBus1,6)+(O70-P70)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus1,7)-D70*VLOOKUP(L70,EmBus1,7)+(O70-P70)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus1,8)-D70*VLOOKUP(L70,EmBus1,8)+(O70-P70)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CW$36),0)","v":0},0,0,0,0,0,0,null,null,{"$f":"BN69+1","v":2027},0.84538068603184402,0]
[null,{"$f":"B70+1","v":2027},{"$f":"MAX(TREND(C66:C67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B71),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C71/E71,1)),MAX(5,ROUND(G71/I71,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D71/F71,1)),MAX(5,ROUND(H71/J71,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B71),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B71),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B71),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B71),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C71*(1-M71)*0.00000110231131*(VLOOKUP(K71,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K71,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(K71,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K71,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K71,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K71,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C71*M71*0.00000110231131*(VLOOKUP(K71,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K71,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(K71,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K71,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K71,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K71,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D71*(1-N71)*0.00000110231131*(VLOOKUP(L71,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L71,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(L71,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L71,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L71,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L71,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D71*N71*0.00000110231131*(VLOOKUP(L71,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L71,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(L71,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L71,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L71,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L71,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O71*(1-M71)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O71*M71*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P71*(1-N71)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P71*N71*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C71*0.00000110231131*(VLOOKUP(K71,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K71,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(K71,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K71,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K71,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K71,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D71*0.00000110231131*(VLOOKUP(L71,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L71,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(L71,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L71,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L71,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L71,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C71*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D71*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C71*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D71*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto1,2)-D71*(1-N71)*VLOOKUP(L71,EmAuto1,2)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck1,2)-D71*N71*VLOOKUP(L71,EmTruck1,2)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto1,3)-D71*(1-N71)*VLOOKUP(L71,EmAuto1,3)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck1,3)-D71*N71*VLOOKUP(L71,EmTruck1,3)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto1,4)-D71*(1-N71)*VLOOKUP(L71,EmAuto1,4)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck1,4)-D71*N71*VLOOKUP(L71,EmTruck1,4)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto1,5)-D71*(1-N71)*VLOOKUP(L71,EmAuto1,5)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck1,5)-D71*N71*VLOOKUP(L71,EmTruck1,5)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto1,6)-D71*(1-N71)*VLOOKUP(L71,EmAuto1,6)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck1,6)-D71*N71*VLOOKUP(L71,EmTruck1,6)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto1,7)-D71*(1-N71)*VLOOKUP(L71,EmAuto1,7)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck1,7)-D71*N71*VLOOKUP(L71,EmTruck1,7)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto1,8)-D71*(1-N71)*VLOOKUP(L71,EmAuto1,8)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck1,8)-D71*N71*VLOOKUP(L71,EmTruck1,8)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus1,2)-D71*VLOOKUP(L71,EmBus1,2)+(O71-P71)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus1,3)-D71*VLOOKUP(L71,EmBus1,3)+(O71-P71)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus1,4)-D71*VLOOKUP(L71,EmBus1,4)+(O71-P71)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus1,5)-D71*VLOOKUP(L71,EmBus1,5)+(O71-P71)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus1,6)-D71*VLOOKUP(L71,EmBus1,6)+(O71-P71)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus1,7)-D71*VLOOKUP(L71,EmBus1,7)+(O71-P71)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus1,8)-D71*VLOOKUP(L71,EmBus1,8)+(O71-P71)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CW$36),0)","v":0},0,0,0,0,0,0,null,null,2028,0.9088191854528449,0]
[null,2028,{"$f":"MAX(TREND(C66:C67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B72),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C72/E72,1)),MAX(5,ROUND(G72/I72,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D72/F72,1)),MAX(5,ROUND(H72/J72,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B72),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B72),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B72),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B72),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C72*(1-M72)*0.00000110231131*(VLOOKUP(K72,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K72,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(K72,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K72,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K72,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K72,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C72*M72*0.00000110231131*(VLOOKUP(K72,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K72,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(K72,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K72,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K72,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K72,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D72*(1-N72)*0.00000110231131*(VLOOKUP(L72,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L72,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(L72,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L72,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L72,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L72,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D72*N72*0.00000110231131*(VLOOKUP(L72,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L72,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(L72,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L72,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L72,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L72,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O72*(1-M72)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O72*M72*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P72*(1-N72)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P72*N72*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C72*0.00000110231131*(VLOOKUP(K72,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K72,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(K72,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K72,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K72,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K72,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D72*0.00000110231131*(VLOOKUP(L72,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L72,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(L72,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L72,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L72,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L72,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C72*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D72*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C72*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D72*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto1,2)-D72*(1-N72)*VLOOKUP(L72,EmAuto1,2)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck1,2)-D72*N72*VLOOKUP(L72,EmTruck1,2)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto1,3)-D72*(1-N72)*VLOOKUP(L72,EmAuto1,3)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck1,3)-D72*N72*VLOOKUP(L72,EmTruck1,3)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto1,4)-D72*(1-N72)*VLOOKUP(L72,EmAuto1,4)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck1,4)-D72*N72*VLOOKUP(L72,EmTruck1,4)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto1,5)-D72*(1-N72)*VLOOKUP(L72,EmAuto1,5)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck1,5)-D72*N72*VLOOKUP(L72,EmTruck1,5)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto1,6)-D72*(1-N72)*VLOOKUP(L72,EmAuto1,6)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck1,6)-D72*N72*VLOOKUP(L72,EmTruck1,6)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto1,7)-D72*(1-N72)*VLOOKUP(L72,EmAuto1,7)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck1,7)-D72*N72*VLOOKUP(L72,EmTruck1,7)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto1,8)-D72*(1-N72)*VLOOKUP(L72,EmAuto1,8)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck1,8)-D72*N72*VLOOKUP(L72,EmTruck1,8)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus1,2)-D72*VLOOKUP(L72,EmBus1,2)+(O72-P72)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus1,3)-D72*VLOOKUP(L72,EmBus1,3)+(O72-P72)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus1,4)-D72*VLOOKUP(L72,EmBus1,4)+(O72-P72)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus1,5)-D72*VLOOKUP(L72,EmBus1,5)+(O72-P72)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus1,6)-D72*VLOOKUP(L72,EmBus1,6)+(O72-P72)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus1,7)-D72*VLOOKUP(L72,EmBus1,7)+(O72-P72)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus1,8)-D72*VLOOKUP(L72,EmBus1,8)+(O72-P72)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CW$36),0)","v":0},0,0,0,0,0,0,null,null,2029,0.97225768487358177,0]
[null,2029,{"$f":"MAX(TREND(C66:C67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B73),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C73/E73,1)),MAX(5,ROUND(G73/I73,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D73/F73,1)),MAX(5,ROUND(H73/J73,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B73),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B73),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B73),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B73),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C73*(1-M73)*0.00000110231131*(VLOOKUP(K73,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K73,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(K73,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K73,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K73,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K73,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C73*M73*0.00000110231131*(VLOOKUP(K73,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K73,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(K73,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K73,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K73,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K73,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D73*(1-N73)*0.00000110231131*(VLOOKUP(L73,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L73,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(L73,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L73,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L73,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L73,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D73*N73*0.00000110231131*(VLOOKUP(L73,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L73,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(L73,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L73,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L73,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L73,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O73*(1-M73)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O73*M73*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P73*(1-N73)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P73*N73*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C73*0.00000110231131*(VLOOKUP(K73,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K73,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(K73,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K73,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K73,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K73,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D73*0.00000110231131*(VLOOKUP(L73,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L73,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(L73,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L73,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L73,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L73,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C73*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D73*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C73*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D73*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto1,2)-D73*(1-N73)*VLOOKUP(L73,EmAuto1,2)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck1,2)-D73*N73*VLOOKUP(L73,EmTruck1,2)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto1,3)-D73*(1-N73)*VLOOKUP(L73,EmAuto1,3)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck1,3)-D73*N73*VLOOKUP(L73,EmTruck1,3)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto1,4)-D73*(1-N73)*VLOOKUP(L73,EmAuto1,4)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck1,4)-D73*N73*VLOOKUP(L73,EmTruck1,4)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto1,5)-D73*(1-N73)*VLOOKUP(L73,EmAuto1,5)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck1,5)-D73*N73*VLOOKUP(L73,EmTruck1,5)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto1,6)-D73*(1-N73)*VLOOKUP(L73,EmAuto1,6)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck1,6)-D73*N73*VLOOKUP(L73,EmTruck1,6)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto1,7)-D73*(1-N73)*VLOOKUP(L73,EmAuto1,7)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck1,7)-D73*N73*VLOOKUP(L73,EmTruck1,7)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto1,8)-D73*(1-N73)*VLOOKUP(L73,EmAuto1,8)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck1,8)-D73*N73*VLOOKUP(L73,EmTruck1,8)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus1,2)-D73*VLOOKUP(L73,EmBus1,2)+(O73-P73)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus1,3)-D73*VLOOKUP(L73,EmBus1,3)+(O73-P73)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus1,4)-D73*VLOOKUP(L73,EmBus1,4)+(O73-P73)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus1,5)-D73*VLOOKUP(L73,EmBus1,5)+(O73-P73)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus1,6)-D73*VLOOKUP(L73,EmBus1,6)+(O73-P73)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus1,7)-D73*VLOOKUP(L73,EmBus1,7)+(O73-P73)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus1,8)-D73*VLOOKUP(L73,EmBus1,8)+(O73-P73)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CW$36),0)","v":0},0,0,0,0,0,0,null,null,2030,1.0356961842946273,0]
[null,2030,{"$f":"MAX(TREND(C66:C67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B74),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C74/E74,1)),MAX(5,ROUND(G74/I74,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D74/F74,1)),MAX(5,ROUND(H74/J74,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B74),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B74),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B74),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B74),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C74*(1-M74)*0.00000110231131*(VLOOKUP(K74,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K74,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(K74,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K74,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K74,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K74,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C74*M74*0.00000110231131*(VLOOKUP(K74,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K74,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(K74,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K74,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K74,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K74,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D74*(1-N74)*0.00000110231131*(VLOOKUP(L74,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L74,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(L74,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L74,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L74,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L74,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D74*N74*0.00000110231131*(VLOOKUP(L74,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L74,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(L74,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L74,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L74,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L74,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O74*(1-M74)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O74*M74*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P74*(1-N74)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P74*N74*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C74*0.00000110231131*(VLOOKUP(K74,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K74,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(K74,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K74,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K74,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K74,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D74*0.00000110231131*(VLOOKUP(L74,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L74,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(L74,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L74,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L74,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L74,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C74*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D74*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C74*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D74*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto1,2)-D74*(1-N74)*VLOOKUP(L74,EmAuto1,2)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck1,2)-D74*N74*VLOOKUP(L74,EmTruck1,2)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto1,3)-D74*(1-N74)*VLOOKUP(L74,EmAuto1,3)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck1,3)-D74*N74*VLOOKUP(L74,EmTruck1,3)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto1,4)-D74*(1-N74)*VLOOKUP(L74,EmAuto1,4)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck1,4)-D74*N74*VLOOKUP(L74,EmTruck1,4)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto1,5)-D74*(1-N74)*VLOOKUP(L74,EmAuto1,5)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck1,5)-D74*N74*VLOOKUP(L74,EmTruck1,5)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto1,6)-D74*(1-N74)*VLOOKUP(L74,EmAuto1,6)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck1,6)-D74*N74*VLOOKUP(L74,EmTruck1,6)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto1,7)-D74*(1-N74)*VLOOKUP(L74,EmAuto1,7)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck1,7)-D74*N74*VLOOKUP(L74,EmTruck1,7)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto1,8)-D74*(1-N74)*VLOOKUP(L74,EmAuto1,8)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck1,8)-D74*N74*VLOOKUP(L74,EmTruck1,8)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus1,2)-D74*VLOOKUP(L74,EmBus1,2)+(O74-P74)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus1,3)-D74*VLOOKUP(L74,EmBus1,3)+(O74-P74)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus1,4)-D74*VLOOKUP(L74,EmBus1,4)+(O74-P74)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus1,5)-D74*VLOOKUP(L74,EmBus1,5)+(O74-P74)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus1,6)-D74*VLOOKUP(L74,EmBus1,6)+(O74-P74)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus1,7)-D74*VLOOKUP(L74,EmBus1,7)+(O74-P74)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus1,8)-D74*VLOOKUP(L74,EmBus1,8)+(O74-P74)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CW$36),0)","v":0},0,0,0,0,0,0,null,null,2031,1.0991346837154523,0]
[null,2031,{"$f":"MAX(TREND(C66:C67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B75),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C75/E75,1)),MAX(5,ROUND(G75/I75,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D75/F75,1)),MAX(5,ROUND(H75/J75,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B75),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B75),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B75),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B75),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C75*(1-M75)*0.00000110231131*(VLOOKUP(K75,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K75,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(K75,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K75,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K75,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K75,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C75*M75*0.00000110231131*(VLOOKUP(K75,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K75,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(K75,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K75,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K75,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K75,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D75*(1-N75)*0.00000110231131*(VLOOKUP(L75,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L75,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(L75,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L75,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L75,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L75,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D75*N75*0.00000110231131*(VLOOKUP(L75,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L75,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(L75,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L75,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L75,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L75,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O75*(1-M75)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O75*M75*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P75*(1-N75)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P75*N75*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C75*0.00000110231131*(VLOOKUP(K75,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K75,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(K75,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K75,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K75,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K75,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D75*0.00000110231131*(VLOOKUP(L75,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L75,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(L75,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L75,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L75,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L75,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C75*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D75*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C75*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D75*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto1,2)-D75*(1-N75)*VLOOKUP(L75,EmAuto1,2)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck1,2)-D75*N75*VLOOKUP(L75,EmTruck1,2)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto1,3)-D75*(1-N75)*VLOOKUP(L75,EmAuto1,3)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck1,3)-D75*N75*VLOOKUP(L75,EmTruck1,3)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto1,4)-D75*(1-N75)*VLOOKUP(L75,EmAuto1,4)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck1,4)-D75*N75*VLOOKUP(L75,EmTruck1,4)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto1,5)-D75*(1-N75)*VLOOKUP(L75,EmAuto1,5)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck1,5)-D75*N75*VLOOKUP(L75,EmTruck1,5)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto1,6)-D75*(1-N75)*VLOOKUP(L75,EmAuto1,6)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck1,6)-D75*N75*VLOOKUP(L75,EmTruck1,6)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto1,7)-D75*(1-N75)*VLOOKUP(L75,EmAuto1,7)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck1,7)-D75*N75*VLOOKUP(L75,EmTruck1,7)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto1,8)-D75*(1-N75)*VLOOKUP(L75,EmAuto1,8)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck1,8)-D75*N75*VLOOKUP(L75,EmTruck1,8)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus1,2)-D75*VLOOKUP(L75,EmBus1,2)+(O75-P75)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus1,3)-D75*VLOOKUP(L75,EmBus1,3)+(O75-P75)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus1,4)-D75*VLOOKUP(L75,EmBus1,4)+(O75-P75)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus1,5)-D75*VLOOKUP(L75,EmBus1,5)+(O75-P75)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus1,6)-D75*VLOOKUP(L75,EmBus1,6)+(O75-P75)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus1,7)-D75*VLOOKUP(L75,EmBus1,7)+(O75-P75)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus1,8)-D75*VLOOKUP(L75,EmBus1,8)+(O75-P75)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CW$36),0)","v":0},0,0,0,0,0,0,null,null,2032,6.7660011354978788E-2,0]
[null,2032,{"$f":"MAX(TREND(C66:C67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B76),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C76/E76,1)),MAX(5,ROUND(G76/I76,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D76/F76,1)),MAX(5,ROUND(H76/J76,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B76),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B76),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B76),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B76),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C76*(1-M76)*0.00000110231131*(VLOOKUP(K76,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K76,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(K76,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K76,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K76,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K76,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C76*M76*0.00000110231131*(VLOOKUP(K76,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K76,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(K76,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K76,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K76,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K76,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D76*(1-N76)*0.00000110231131*(VLOOKUP(L76,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L76,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(L76,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L76,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L76,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L76,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D76*N76*0.00000110231131*(VLOOKUP(L76,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L76,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(L76,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L76,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L76,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L76,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O76*(1-M76)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O76*M76*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P76*(1-N76)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P76*N76*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C76*0.00000110231131*(VLOOKUP(K76,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K76,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(K76,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K76,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K76,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K76,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D76*0.00000110231131*(VLOOKUP(L76,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L76,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(L76,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L76,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L76,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L76,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C76*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D76*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C76*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D76*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,2)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,2)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,2)-D76*N76*VLOOKUP(L76,EmTruck20,2)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,3)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,3)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,3)-D76*N76*VLOOKUP(L76,EmTruck20,3)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,4)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,4)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,4)-D76*N76*VLOOKUP(L76,EmTruck20,4)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,5)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,5)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,5)-D76*N76*VLOOKUP(L76,EmTruck20,5)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,6)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,6)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,6)-D76*N76*VLOOKUP(L76,EmTruck20,6)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,7)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,7)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,7)-D76*N76*VLOOKUP(L76,EmTruck20,7)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,8)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,8)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,8)-D76*N76*VLOOKUP(L76,EmTruck20,8)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,2)-D76*VLOOKUP(L76,EmBus20,2)+(O76-P76)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,3)-D76*VLOOKUP(L76,EmBus20,3)+(O76-P76)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,4)-D76*VLOOKUP(L76,EmBus20,4)+(O76-P76)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,5)-D76*VLOOKUP(L76,EmBus20,5)+(O76-P76)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,6)-D76*VLOOKUP(L76,EmBus20,6)+(O76-P76)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,7)-D76*VLOOKUP(L76,EmBus20,7)+(O76-P76)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,8)-D76*VLOOKUP(L76,EmBus20,8)+(O76-P76)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2033,6.7148289085276147E-2,0]
[null,2033,{"$f":"MAX(TREND(C66:C67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B77),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C77/E77,1)),MAX(5,ROUND(G77/I77,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D77/F77,1)),MAX(5,ROUND(H77/J77,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B77),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B77),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B77),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B77),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C77*(1-M77)*0.00000110231131*(VLOOKUP(K77,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K77,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(K77,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K77,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K77,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K77,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C77*M77*0.00000110231131*(VLOOKUP(K77,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K77,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(K77,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K77,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K77,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K77,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D77*(1-N77)*0.00000110231131*(VLOOKUP(L77,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L77,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(L77,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L77,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L77,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L77,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D77*N77*0.00000110231131*(VLOOKUP(L77,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L77,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(L77,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L77,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L77,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L77,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O77*(1-M77)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O77*M77*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P77*(1-N77)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P77*N77*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C77*0.00000110231131*(VLOOKUP(K77,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K77,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(K77,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K77,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K77,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K77,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D77*0.00000110231131*(VLOOKUP(L77,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L77,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+VLOOKUP(L77,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L77,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L77,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L77,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C77*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D77*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C77*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D77*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B77-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C77*(1-M77)*VLOOKUP(K77,EmAuto20,2)-D77*(1-N77)*VLOOKUP(L77,EmAuto20,2)+(O77*(1-M77)-P77*(1-N77))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C77*M77*VLOOKUP(K77,EmTruck20,2)-D77*N77*VLOOKUP(L77,EmTruck20,2)+(O77*M77-P77*N77)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C77*(1-M77)*VLOOKUP(K77,EmAuto20,3)-D77*(1-N77)*VLOOKUP(L77,EmAuto20,3)+(O77*(1-M77)-P77*(1-N77))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C77*M77*VLOOKUP(K77,EmTruck20,3)-D77*N77*VLOOKUP(L77,EmTruck20,3)+(O77*M77-P77*N77)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C77*(1-M77)*VLOOKUP(K77,EmAuto20,4)-D77*(1-N77)*VLOOKUP(L77,EmAuto20,4)+(O77*(1-M77)-P77*(1-N77))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C77*M77*VLOOKUP(K77,EmTruck20,4)-D77*N77*VLOOKUP(L77,EmTruck20,4)+(O77*M77-P77*N77)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C77*(1-M77)*VLOOKUP(K77,EmAuto20,5)-D77*(1-N77)*VLOOKUP(L77,EmAuto20,5)+(O77*(1-M77)-P77*(1-N77))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C77*M77*VLOOKUP(K77,EmTruck20,5)-D77*N77*VLOOKUP(L77,EmTruck20,5)+(O77*M77-P77*N77)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C77*(1-M77)*VLOOKUP(K77,EmAuto20,6)-D77*(1-N77)*VLOOKUP(L77,EmAuto20,6)+(O77*(1-M77)-P77*(1-N77))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C77*M77*VLOOKUP(K77,EmTruck20,6)-D77*N77*VLOOKUP(L77,EmTruck20,6)+(O77*M77-P77*N77)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C77*(1-M77)*VLOOKUP(K77,EmAuto20,7)-D77*(1-N77)*VLOOKUP(L77,EmAuto20,7)+(O77*(1-M77)-P77*(1-N77))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C77*M77*VLOOKUP(K77,EmTruck20,7)-D77*N77*VLOOKUP(L77,EmTruck20,7)+(O77*M77-P77*N77)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C77*(1-M77)*VLOOKUP(K77,EmAuto20,8)-D77*(1-N77)*VLOOKUP(L77,EmAuto20,8)+(O77*(1-M77)-P77*(1-N77))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C77*M77*VLOOKUP(K77,EmTruck20,8)-D77*N77*VLOOKUP(L77,EmTruck20,8)+(O77*M77-P77*N77)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C77*VLOOKUP(K77,EmBus20,2)-D77*VLOOKUP(L77,EmBus20,2)+(O77-P77)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C77*VLOOKUP(K77,EmBus20,3)-D77*VLOOKUP(L77,EmBus20,3)+(O77-P77)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C77*VLOOKUP(K77,EmBus20,4)-D77*VLOOKUP(L77,EmBus20,4)+(O77-P77)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C77*VLOOKUP(K77,EmBus20,5)-D77*VLOOKUP(L77,EmBus20,5)+(O77-P77)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C77*VLOOKUP(K77,EmBus20,6)-D77*VLOOKUP(L77,EmBus20,6)+(O77-P77)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C77*VLOOKUP(K77,EmBus20,7)-D77*VLOOKUP(L77,EmBus20,7)+(O77-P77)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C77*VLOOKUP(K77,EmBus20,8)-D77*VLOOKUP(L77,EmBus20,8)+(O77-P77)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C77-D77)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C77-D77)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C77-D77)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C77-D77)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C77-D77)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C77-D77)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C77-D77)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C77-D77)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C77-D77)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C77-D77)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C77-D77)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C77-D77)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C77-D77)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C77-D77)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2034,6.6636566815648446E-2,0]
[null,2034,{"$f":"MAX(TREND(C66:C67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B78),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C78/E78,1)),MAX(5,ROUND(G78/I78,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D78/F78,1)),MAX(5,ROUND(H78/J78,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B78),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B78),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B78),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B78),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C78*(1-M78)*0.00000110231131*(VLOOKUP(K78,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K78,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(K78,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K78,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K78,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K78,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C78*M78*0.00000110231131*(VLOOKUP(K78,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K78,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(K78,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K78,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K78,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K78,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D78*(1-N78)*0.00000110231131*(VLOOKUP(L78,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L78,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(L78,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L78,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L78,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L78,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D78*N78*0.00000110231131*(VLOOKUP(L78,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L78,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(L78,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L78,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L78,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L78,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O78*(1-M78)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O78*M78*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P78*(1-N78)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P78*N78*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C78*0.00000110231131*(VLOOKUP(K78,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K78,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(K78,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K78,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K78,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K78,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D78*0.00000110231131*(VLOOKUP(L78,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L78,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+VLOOKUP(L78,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L78,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L78,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L78,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C78*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D78*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C78*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D78*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B78-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C78*(1-M78)*VLOOKUP(K78,EmAuto20,2)-D78*(1-N78)*VLOOKUP(L78,EmAuto20,2)+(O78*(1-M78)-P78*(1-N78))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C78*M78*VLOOKUP(K78,EmTruck20,2)-D78*N78*VLOOKUP(L78,EmTruck20,2)+(O78*M78-P78*N78)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C78*(1-M78)*VLOOKUP(K78,EmAuto20,3)-D78*(1-N78)*VLOOKUP(L78,EmAuto20,3)+(O78*(1-M78)-P78*(1-N78))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C78*M78*VLOOKUP(K78,EmTruck20,3)-D78*N78*VLOOKUP(L78,EmTruck20,3)+(O78*M78-P78*N78)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C78*(1-M78)*VLOOKUP(K78,EmAuto20,4)-D78*(1-N78)*VLOOKUP(L78,EmAuto20,4)+(O78*(1-M78)-P78*(1-N78))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C78*M78*VLOOKUP(K78,EmTruck20,4)-D78*N78*VLOOKUP(L78,EmTruck20,4)+(O78*M78-P78*N78)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C78*(1-M78)*VLOOKUP(K78,EmAuto20,5)-D78*(1-N78)*VLOOKUP(L78,EmAuto20,5)+(O78*(1-M78)-P78*(1-N78))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C78*M78*VLOOKUP(K78,EmTruck20,5)-D78*N78*VLOOKUP(L78,EmTruck20,5)+(O78*M78-P78*N78)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C78*(1-M78)*VLOOKUP(K78,EmAuto20,6)-D78*(1-N78)*VLOOKUP(L78,EmAuto20,6)+(O78*(1-M78)-P78*(1-N78))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C78*M78*VLOOKUP(K78,EmTruck20,6)-D78*N78*VLOOKUP(L78,EmTruck20,6)+(O78*M78-P78*N78)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C78*(1-M78)*VLOOKUP(K78,EmAuto20,7)-D78*(1-N78)*VLOOKUP(L78,EmAuto20,7)+(O78*(1-M78)-P78*(1-N78))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C78*M78*VLOOKUP(K78,EmTruck20,7)-D78*N78*VLOOKUP(L78,EmTruck20,7)+(O78*M78-P78*N78)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C78*(1-M78)*VLOOKUP(K78,EmAuto20,8)-D78*(1-N78)*VLOOKUP(L78,EmAuto20,8)+(O78*(1-M78)-P78*(1-N78))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C78*M78*VLOOKUP(K78,EmTruck20,8)-D78*N78*VLOOKUP(L78,EmTruck20,8)+(O78*M78-P78*N78)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C78*VLOOKUP(K78,EmBus20,2)-D78*VLOOKUP(L78,EmBus20,2)+(O78-P78)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C78*VLOOKUP(K78,EmBus20,3)-D78*VLOOKUP(L78,EmBus20,3)+(O78-P78)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C78*VLOOKUP(K78,EmBus20,4)-D78*VLOOKUP(L78,EmBus20,4)+(O78-P78)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C78*VLOOKUP(K78,EmBus20,5)-D78*VLOOKUP(L78,EmBus20,5)+(O78-P78)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C78*VLOOKUP(K78,EmBus20,6)-D78*VLOOKUP(L78,EmBus20,6)+(O78-P78)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C78*VLOOKUP(K78,EmBus20,7)-D78*VLOOKUP(L78,EmBus20,7)+(O78-P78)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C78*VLOOKUP(K78,EmBus20,8)-D78*VLOOKUP(L78,EmBus20,8)+(O78-P78)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C78-D78)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C78-D78)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C78-D78)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C78-D78)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C78-D78)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C78-D78)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C78-D78)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C78-D78)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C78-D78)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C78-D78)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C78-D78)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C78-D78)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C78-D78)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C78-D78)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2035,6.6124844545888628E-2,0]
[null,2035,{"$f":"MAX(TREND(C66:C67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B79),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C79/E79,1)),MAX(5,ROUND(G79/I79,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D79/F79,1)),MAX(5,ROUND(H79/J79,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B79),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B79),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B79),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B79),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C79*(1-M79)*0.00000110231131*(VLOOKUP(K79,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K79,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(K79,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K79,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K79,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K79,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C79*M79*0.00000110231131*(VLOOKUP(K79,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K79,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(K79,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K79,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K79,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K79,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D79*(1-N79)*0.00000110231131*(VLOOKUP(L79,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L79,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(L79,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L79,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L79,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L79,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D79*N79*0.00000110231131*(VLOOKUP(L79,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L79,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(L79,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L79,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L79,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L79,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O79*(1-M79)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O79*M79*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P79*(1-N79)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P79*N79*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C79*0.00000110231131*(VLOOKUP(K79,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K79,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(K79,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K79,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K79,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K79,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D79*0.00000110231131*(VLOOKUP(L79,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L79,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+VLOOKUP(L79,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L79,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L79,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L79,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C79*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D79*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C79*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D79*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B79-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C79*(1-M79)*VLOOKUP(K79,EmAuto20,2)-D79*(1-N79)*VLOOKUP(L79,EmAuto20,2)+(O79*(1-M79)-P79*(1-N79))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C79*M79*VLOOKUP(K79,EmTruck20,2)-D79*N79*VLOOKUP(L79,EmTruck20,2)+(O79*M79-P79*N79)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C79*(1-M79)*VLOOKUP(K79,EmAuto20,3)-D79*(1-N79)*VLOOKUP(L79,EmAuto20,3)+(O79*(1-M79)-P79*(1-N79))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C79*M79*VLOOKUP(K79,EmTruck20,3)-D79*N79*VLOOKUP(L79,EmTruck20,3)+(O79*M79-P79*N79)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C79*(1-M79)*VLOOKUP(K79,EmAuto20,4)-D79*(1-N79)*VLOOKUP(L79,EmAuto20,4)+(O79*(1-M79)-P79*(1-N79))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C79*M79*VLOOKUP(K79,EmTruck20,4)-D79*N79*VLOOKUP(L79,EmTruck20,4)+(O79*M79-P79*N79)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C79*(1-M79)*VLOOKUP(K79,EmAuto20,5)-D79*(1-N79)*VLOOKUP(L79,EmAuto20,5)+(O79*(1-M79)-P79*(1-N79))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C79*M79*VLOOKUP(K79,EmTruck20,5)-D79*N79*VLOOKUP(L79,EmTruck20,5)+(O79*M79-P79*N79)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C79*(1-M79)*VLOOKUP(K79,EmAuto20,6)-D79*(1-N79)*VLOOKUP(L79,EmAuto20,6)+(O79*(1-M79)-P79*(1-N79))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C79*M79*VLOOKUP(K79,EmTruck20,6)-D79*N79*VLOOKUP(L79,EmTruck20,6)+(O79*M79-P79*N79)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C79*(1-M79)*VLOOKUP(K79,EmAuto20,7)-D79*(1-N79)*VLOOKUP(L79,EmAuto20,7)+(O79*(1-M79)-P79*(1-N79))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C79*M79*VLOOKUP(K79,EmTruck20,7)-D79*N79*VLOOKUP(L79,EmTruck20,7)+(O79*M79-P79*N79)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C79*(1-M79)*VLOOKUP(K79,EmAuto20,8)-D79*(1-N79)*VLOOKUP(L79,EmAuto20,8)+(O79*(1-M79)-P79*(1-N79))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C79*M79*VLOOKUP(K79,EmTruck20,8)-D79*N79*VLOOKUP(L79,EmTruck20,8)+(O79*M79-P79*N79)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C79*VLOOKUP(K79,EmBus20,2)-D79*VLOOKUP(L79,EmBus20,2)+(O79-P79)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C79*VLOOKUP(K79,EmBus20,3)-D79*VLOOKUP(L79,EmBus20,3)+(O79-P79)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C79*VLOOKUP(K79,EmBus20,4)-D79*VLOOKUP(L79,EmBus20,4)+(O79-P79)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C79*VLOOKUP(K79,EmBus20,5)-D79*VLOOKUP(L79,EmBus20,5)+(O79-P79)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C79*VLOOKUP(K79,EmBus20,6)-D79*VLOOKUP(L79,EmBus20,6)+(O79-P79)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C79*VLOOKUP(K79,EmBus20,7)-D79*VLOOKUP(L79,EmBus20,7)+(O79-P79)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C79*VLOOKUP(K79,EmBus20,8)-D79*VLOOKUP(L79,EmBus20,8)+(O79-P79)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C79-D79)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C79-D79)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C79-D79)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C79-D79)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C79-D79)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C79-D79)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C79-D79)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C79-D79)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C79-D79)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C79-D79)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C79-D79)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C79-D79)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C79-D79)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C79-D79)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2036,6.5613122276260483E-2,0]
[null,2036,{"$f":"MAX(TREND(C66:C67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B80),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C80/E80,1)),MAX(5,ROUND(G80/I80,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D80/F80,1)),MAX(5,ROUND(H80/J80,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B80),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B80),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B80),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B80),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C80*(1-M80)*0.00000110231131*(VLOOKUP(K80,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K80,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(K80,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K80,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K80,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K80,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C80*M80*0.00000110231131*(VLOOKUP(K80,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K80,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(K80,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K80,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K80,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K80,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D80*(1-N80)*0.00000110231131*(VLOOKUP(L80,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L80,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(L80,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L80,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L80,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L80,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D80*N80*0.00000110231131*(VLOOKUP(L80,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L80,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(L80,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L80,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L80,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L80,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O80*(1-M80)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O80*M80*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P80*(1-N80)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P80*N80*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C80*0.00000110231131*(VLOOKUP(K80,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K80,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(K80,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K80,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K80,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K80,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D80*0.00000110231131*(VLOOKUP(L80,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L80,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+VLOOKUP(L80,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L80,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L80,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L80,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C80*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D80*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C80*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D80*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B80-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C80*(1-M80)*VLOOKUP(K80,EmAuto20,2)-D80*(1-N80)*VLOOKUP(L80,EmAuto20,2)+(O80*(1-M80)-P80*(1-N80))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C80*M80*VLOOKUP(K80,EmTruck20,2)-D80*N80*VLOOKUP(L80,EmTruck20,2)+(O80*M80-P80*N80)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C80*(1-M80)*VLOOKUP(K80,EmAuto20,3)-D80*(1-N80)*VLOOKUP(L80,EmAuto20,3)+(O80*(1-M80)-P80*(1-N80))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C80*M80*VLOOKUP(K80,EmTruck20,3)-D80*N80*VLOOKUP(L80,EmTruck20,3)+(O80*M80-P80*N80)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C80*(1-M80)*VLOOKUP(K80,EmAuto20,4)-D80*(1-N80)*VLOOKUP(L80,EmAuto20,4)+(O80*(1-M80)-P80*(1-N80))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C80*M80*VLOOKUP(K80,EmTruck20,4)-D80*N80*VLOOKUP(L80,EmTruck20,4)+(O80*M80-P80*N80)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C80*(1-M80)*VLOOKUP(K80,EmAuto20,5)-D80*(1-N80)*VLOOKUP(L80,EmAuto20,5)+(O80*(1-M80)-P80*(1-N80))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C80*M80*VLOOKUP(K80,EmTruck20,5)-D80*N80*VLOOKUP(L80,EmTruck20,5)+(O80*M80-P80*N80)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C80*(1-M80)*VLOOKUP(K80,EmAuto20,6)-D80*(1-N80)*VLOOKUP(L80,EmAuto20,6)+(O80*(1-M80)-P80*(1-N80))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C80*M80*VLOOKUP(K80,EmTruck20,6)-D80*N80*VLOOKUP(L80,EmTruck20,6)+(O80*M80-P80*N80)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C80*(1-M80)*VLOOKUP(K80,EmAuto20,7)-D80*(1-N80)*VLOOKUP(L80,EmAuto20,7)+(O80*(1-M80)-P80*(1-N80))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C80*M80*VLOOKUP(K80,EmTruck20,7)-D80*N80*VLOOKUP(L80,EmTruck20,7)+(O80*M80-P80*N80)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C80*(1-M80)*VLOOKUP(K80,EmAuto20,8)-D80*(1-N80)*VLOOKUP(L80,EmAuto20,8)+(O80*(1-M80)-P80*(1-N80))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C80*M80*VLOOKUP(K80,EmTruck20,8)-D80*N80*VLOOKUP(L80,EmTruck20,8)+(O80*M80-P80*N80)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C80*VLOOKUP(K80,EmBus20,2)-D80*VLOOKUP(L80,EmBus20,2)+(O80-P80)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C80*VLOOKUP(K80,EmBus20,3)-D80*VLOOKUP(L80,EmBus20,3)+(O80-P80)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C80*VLOOKUP(K80,EmBus20,4)-D80*VLOOKUP(L80,EmBus20,4)+(O80-P80)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C80*VLOOKUP(K80,EmBus20,5)-D80*VLOOKUP(L80,EmBus20,5)+(O80-P80)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C80*VLOOKUP(K80,EmBus20,6)-D80*VLOOKUP(L80,EmBus20,6)+(O80-P80)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C80*VLOOKUP(K80,EmBus20,7)-D80*VLOOKUP(L80,EmBus20,7)+(O80-P80)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C80*VLOOKUP(K80,EmBus20,8)-D80*VLOOKUP(L80,EmBus20,8)+(O80-P80)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C80-D80)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C80-D80)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C80-D80)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C80-D80)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C80-D80)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C80-D80)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C80-D80)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C80-D80)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C80-D80)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C80-D80)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C80-D80)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C80-D80)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C80-D80)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C80-D80)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2037,6.5101400006557397E-2,0]
[null,2037,{"$f":"MAX(TREND(C66:C67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B81),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C81/E81,1)),MAX(5,ROUND(G81/I81,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D81/F81,1)),MAX(5,ROUND(H81/J81,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B81),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B81),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B81),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B81),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C81*(1-M81)*0.00000110231131*(VLOOKUP(K81,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K81,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(K81,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K81,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K81,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K81,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C81*M81*0.00000110231131*(VLOOKUP(K81,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K81,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(K81,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K81,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K81,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K81,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D81*(1-N81)*0.00000110231131*(VLOOKUP(L81,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L81,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(L81,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L81,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L81,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L81,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D81*N81*0.00000110231131*(VLOOKUP(L81,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L81,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(L81,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L81,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L81,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L81,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O81*(1-M81)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O81*M81*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P81*(1-N81)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P81*N81*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C81*0.00000110231131*(VLOOKUP(K81,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K81,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(K81,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K81,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K81,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K81,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D81*0.00000110231131*(VLOOKUP(L81,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L81,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+VLOOKUP(L81,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L81,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L81,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L81,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C81*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D81*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C81*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D81*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B81-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C81*(1-M81)*VLOOKUP(K81,EmAuto20,2)-D81*(1-N81)*VLOOKUP(L81,EmAuto20,2)+(O81*(1-M81)-P81*(1-N81))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C81*M81*VLOOKUP(K81,EmTruck20,2)-D81*N81*VLOOKUP(L81,EmTruck20,2)+(O81*M81-P81*N81)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C81*(1-M81)*VLOOKUP(K81,EmAuto20,3)-D81*(1-N81)*VLOOKUP(L81,EmAuto20,3)+(O81*(1-M81)-P81*(1-N81))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C81*M81*VLOOKUP(K81,EmTruck20,3)-D81*N81*VLOOKUP(L81,EmTruck20,3)+(O81*M81-P81*N81)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C81*(1-M81)*VLOOKUP(K81,EmAuto20,4)-D81*(1-N81)*VLOOKUP(L81,EmAuto20,4)+(O81*(1-M81)-P81*(1-N81))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C81*M81*VLOOKUP(K81,EmTruck20,4)-D81*N81*VLOOKUP(L81,EmTruck20,4)+(O81*M81-P81*N81)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C81*(1-M81)*VLOOKUP(K81,EmAuto20,5)-D81*(1-N81)*VLOOKUP(L81,EmAuto20,5)+(O81*(1-M81)-P81*(1-N81))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C81*M81*VLOOKUP(K81,EmTruck20,5)-D81*N81*VLOOKUP(L81,EmTruck20,5)+(O81*M81-P81*N81)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C81*(1-M81)*VLOOKUP(K81,EmAuto20,6)-D81*(1-N81)*VLOOKUP(L81,EmAuto20,6)+(O81*(1-M81)-P81*(1-N81))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C81*M81*VLOOKUP(K81,EmTruck20,6)-D81*N81*VLOOKUP(L81,EmTruck20,6)+(O81*M81-P81*N81)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C81*(1-M81)*VLOOKUP(K81,EmAuto20,7)-D81*(1-N81)*VLOOKUP(L81,EmAuto20,7)+(O81*(1-M81)-P81*(1-N81))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C81*M81*VLOOKUP(K81,EmTruck20,7)-D81*N81*VLOOKUP(L81,EmTruck20,7)+(O81*M81-P81*N81)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C81*(1-M81)*VLOOKUP(K81,EmAuto20,8)-D81*(1-N81)*VLOOKUP(L81,EmAuto20,8)+(O81*(1-M81)-P81*(1-N81))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C81*M81*VLOOKUP(K81,EmTruck20,8)-D81*N81*VLOOKUP(L81,EmTruck20,8)+(O81*M81-P81*N81)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C81*VLOOKUP(K81,EmBus20,2)-D81*VLOOKUP(L81,EmBus20,2)+(O81-P81)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C81*VLOOKUP(K81,EmBus20,3)-D81*VLOOKUP(L81,EmBus20,3)+(O81-P81)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C81*VLOOKUP(K81,EmBus20,4)-D81*VLOOKUP(L81,EmBus20,4)+(O81-P81)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C81*VLOOKUP(K81,EmBus20,5)-D81*VLOOKUP(L81,EmBus20,5)+(O81-P81)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C81*VLOOKUP(K81,EmBus20,6)-D81*VLOOKUP(L81,EmBus20,6)+(O81-P81)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C81*VLOOKUP(K81,EmBus20,7)-D81*VLOOKUP(L81,EmBus20,7)+(O81-P81)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C81*VLOOKUP(K81,EmBus20,8)-D81*VLOOKUP(L81,EmBus20,8)+(O81-P81)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C81-D81)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C81-D81)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C81-D81)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C81-D81)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C81-D81)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C81-D81)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C81-D81)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C81-D81)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C81-D81)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C81-D81)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C81-D81)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C81-D81)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C81-D81)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C81-D81)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2038,6.4589677736886064E-2,0]
[null,2038,{"$f":"MAX(TREND(C66:C67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B82),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C82/E82,1)),MAX(5,ROUND(G82/I82,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D82/F82,1)),MAX(5,ROUND(H82/J82,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B82),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B82),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B82),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B82),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C82*(1-M82)*0.00000110231131*(VLOOKUP(K82,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K82,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(K82,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K82,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K82,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K82,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C82*M82*0.00000110231131*(VLOOKUP(K82,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K82,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(K82,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K82,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K82,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K82,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D82*(1-N82)*0.00000110231131*(VLOOKUP(L82,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L82,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(L82,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L82,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L82,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L82,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D82*N82*0.00000110231131*(VLOOKUP(L82,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L82,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(L82,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L82,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L82,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L82,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O82*(1-M82)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O82*M82*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P82*(1-N82)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P82*N82*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C82*0.00000110231131*(VLOOKUP(K82,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K82,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(K82,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K82,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K82,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K82,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D82*0.00000110231131*(VLOOKUP(L82,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L82,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+VLOOKUP(L82,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L82,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L82,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L82,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C82*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D82*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C82*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D82*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B82-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C82*(1-M82)*VLOOKUP(K82,EmAuto20,2)-D82*(1-N82)*VLOOKUP(L82,EmAuto20,2)+(O82*(1-M82)-P82*(1-N82))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C82*M82*VLOOKUP(K82,EmTruck20,2)-D82*N82*VLOOKUP(L82,EmTruck20,2)+(O82*M82-P82*N82)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C82*(1-M82)*VLOOKUP(K82,EmAuto20,3)-D82*(1-N82)*VLOOKUP(L82,EmAuto20,3)+(O82*(1-M82)-P82*(1-N82))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C82*M82*VLOOKUP(K82,EmTruck20,3)-D82*N82*VLOOKUP(L82,EmTruck20,3)+(O82*M82-P82*N82)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C82*(1-M82)*VLOOKUP(K82,EmAuto20,4)-D82*(1-N82)*VLOOKUP(L82,EmAuto20,4)+(O82*(1-M82)-P82*(1-N82))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C82*M82*VLOOKUP(K82,EmTruck20,4)-D82*N82*VLOOKUP(L82,EmTruck20,4)+(O82*M82-P82*N82)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C82*(1-M82)*VLOOKUP(K82,EmAuto20,5)-D82*(1-N82)*VLOOKUP(L82,EmAuto20,5)+(O82*(1-M82)-P82*(1-N82))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C82*M82*VLOOKUP(K82,EmTruck20,5)-D82*N82*VLOOKUP(L82,EmTruck20,5)+(O82*M82-P82*N82)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C82*(1-M82)*VLOOKUP(K82,EmAuto20,6)-D82*(1-N82)*VLOOKUP(L82,EmAuto20,6)+(O82*(1-M82)-P82*(1-N82))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C82*M82*VLOOKUP(K82,EmTruck20,6)-D82*N82*VLOOKUP(L82,EmTruck20,6)+(O82*M82-P82*N82)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C82*(1-M82)*VLOOKUP(K82,EmAuto20,7)-D82*(1-N82)*VLOOKUP(L82,EmAuto20,7)+(O82*(1-M82)-P82*(1-N82))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C82*M82*VLOOKUP(K82,EmTruck20,7)-D82*N82*VLOOKUP(L82,EmTruck20,7)+(O82*M82-P82*N82)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C82*(1-M82)*VLOOKUP(K82,EmAuto20,8)-D82*(1-N82)*VLOOKUP(L82,EmAuto20,8)+(O82*(1-M82)-P82*(1-N82))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C82*M82*VLOOKUP(K82,EmTruck20,8)-D82*N82*VLOOKUP(L82,EmTruck20,8)+(O82*M82-P82*N82)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C82*VLOOKUP(K82,EmBus20,2)-D82*VLOOKUP(L82,EmBus20,2)+(O82-P82)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C82*VLOOKUP(K82,EmBus20,3)-D82*VLOOKUP(L82,EmBus20,3)+(O82-P82)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C82*VLOOKUP(K82,EmBus20,4)-D82*VLOOKUP(L82,EmBus20,4)+(O82-P82)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C82*VLOOKUP(K82,EmBus20,5)-D82*VLOOKUP(L82,EmBus20,5)+(O82-P82)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C82*VLOOKUP(K82,EmBus20,6)-D82*VLOOKUP(L82,EmBus20,6)+(O82-P82)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C82*VLOOKUP(K82,EmBus20,7)-D82*VLOOKUP(L82,EmBus20,7)+(O82-P82)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C82*VLOOKUP(K82,EmBus20,8)-D82*VLOOKUP(L82,EmBus20,8)+(O82-P82)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C82-D82)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C82-D82)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C82-D82)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C82-D82)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C82-D82)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C82-D82)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C82-D82)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C82-D82)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C82-D82)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C82-D82)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C82-D82)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C82-D82)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C82-D82)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C82-D82)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2039,6.4077955467169989E-2,0]
[null,2039,{"$f":"MAX(TREND(C66:C67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B83),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C83/E83,1)),MAX(5,ROUND(G83/I83,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D83/F83,1)),MAX(5,ROUND(H83/J83,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B83),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B83),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B83),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B83),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C83*(1-M83)*0.00000110231131*(VLOOKUP(K83,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K83,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(K83,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K83,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K83,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K83,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C83*M83*0.00000110231131*(VLOOKUP(K83,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K83,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(K83,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K83,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K83,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K83,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D83*(1-N83)*0.00000110231131*(VLOOKUP(L83,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L83,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(L83,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L83,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L83,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L83,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D83*N83*0.00000110231131*(VLOOKUP(L83,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L83,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(L83,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L83,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L83,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L83,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O83*(1-M83)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O83*M83*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P83*(1-N83)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P83*N83*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C83*0.00000110231131*(VLOOKUP(K83,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K83,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(K83,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K83,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K83,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K83,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D83*0.00000110231131*(VLOOKUP(L83,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L83,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+VLOOKUP(L83,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L83,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L83,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L83,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C83*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D83*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C83*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D83*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B83-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C83*(1-M83)*VLOOKUP(K83,EmAuto20,2)-D83*(1-N83)*VLOOKUP(L83,EmAuto20,2)+(O83*(1-M83)-P83*(1-N83))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C83*M83*VLOOKUP(K83,EmTruck20,2)-D83*N83*VLOOKUP(L83,EmTruck20,2)+(O83*M83-P83*N83)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C83*(1-M83)*VLOOKUP(K83,EmAuto20,3)-D83*(1-N83)*VLOOKUP(L83,EmAuto20,3)+(O83*(1-M83)-P83*(1-N83))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C83*M83*VLOOKUP(K83,EmTruck20,3)-D83*N83*VLOOKUP(L83,EmTruck20,3)+(O83*M83-P83*N83)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C83*(1-M83)*VLOOKUP(K83,EmAuto20,4)-D83*(1-N83)*VLOOKUP(L83,EmAuto20,4)+(O83*(1-M83)-P83*(1-N83))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C83*M83*VLOOKUP(K83,EmTruck20,4)-D83*N83*VLOOKUP(L83,EmTruck20,4)+(O83*M83-P83*N83)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C83*(1-M83)*VLOOKUP(K83,EmAuto20,5)-D83*(1-N83)*VLOOKUP(L83,EmAuto20,5)+(O83*(1-M83)-P83*(1-N83))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C83*M83*VLOOKUP(K83,EmTruck20,5)-D83*N83*VLOOKUP(L83,EmTruck20,5)+(O83*M83-P83*N83)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C83*(1-M83)*VLOOKUP(K83,EmAuto20,6)-D83*(1-N83)*VLOOKUP(L83,EmAuto20,6)+(O83*(1-M83)-P83*(1-N83))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C83*M83*VLOOKUP(K83,EmTruck20,6)-D83*N83*VLOOKUP(L83,EmTruck20,6)+(O83*M83-P83*N83)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C83*(1-M83)*VLOOKUP(K83,EmAuto20,7)-D83*(1-N83)*VLOOKUP(L83,EmAuto20,7)+(O83*(1-M83)-P83*(1-N83))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C83*M83*VLOOKUP(K83,EmTruck20,7)-D83*N83*VLOOKUP(L83,EmTruck20,7)+(O83*M83-P83*N83)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C83*(1-M83)*VLOOKUP(K83,EmAuto20,8)-D83*(1-N83)*VLOOKUP(L83,EmAuto20,8)+(O83*(1-M83)-P83*(1-N83))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C83*M83*VLOOKUP(K83,EmTruck20,8)-D83*N83*VLOOKUP(L83,EmTruck20,8)+(O83*M83-P83*N83)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C83*VLOOKUP(K83,EmBus20,2)-D83*VLOOKUP(L83,EmBus20,2)+(O83-P83)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C83*VLOOKUP(K83,EmBus20,3)-D83*VLOOKUP(L83,EmBus20,3)+(O83-P83)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C83*VLOOKUP(K83,EmBus20,4)-D83*VLOOKUP(L83,EmBus20,4)+(O83-P83)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C83*VLOOKUP(K83,EmBus20,5)-D83*VLOOKUP(L83,EmBus20,5)+(O83-P83)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C83*VLOOKUP(K83,EmBus20,6)-D83*VLOOKUP(L83,EmBus20,6)+(O83-P83)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C83*VLOOKUP(K83,EmBus20,7)-D83*VLOOKUP(L83,EmBus20,7)+(O83-P83)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C83*VLOOKUP(K83,EmBus20,8)-D83*VLOOKUP(L83,EmBus20,8)+(O83-P83)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C83-D83)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C83-D83)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C83-D83)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C83-D83)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C83-D83)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C83-D83)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C83-D83)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C83-D83)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C83-D83)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C83-D83)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C83-D83)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C83-D83)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C83-D83)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C83-D83)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2040,6.3566233197554833E-2,0]
[null,2040,{"$f":"MAX(TREND(C66:C67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B84),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C84/E84,1)),MAX(5,ROUND(G84/I84,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D84/F84,1)),MAX(5,ROUND(H84/J84,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B84),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B84),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B84),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B84),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C84*(1-M84)*0.00000110231131*(VLOOKUP(K84,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K84,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(K84,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K84,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K84,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K84,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C84*M84*0.00000110231131*(VLOOKUP(K84,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K84,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(K84,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K84,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K84,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K84,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D84*(1-N84)*0.00000110231131*(VLOOKUP(L84,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L84,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(L84,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L84,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L84,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L84,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D84*N84*0.00000110231131*(VLOOKUP(L84,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L84,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(L84,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L84,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L84,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L84,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O84*(1-M84)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O84*M84*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P84*(1-N84)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P84*N84*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C84*0.00000110231131*(VLOOKUP(K84,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K84,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(K84,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K84,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K84,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K84,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D84*0.00000110231131*(VLOOKUP(L84,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L84,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+VLOOKUP(L84,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L84,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L84,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L84,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C84*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D84*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C84*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D84*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C84*(1-M84)*VLOOKUP(K84,EmAuto20,2)-D84*(1-N84)*VLOOKUP(L84,EmAuto20,2)+(O84*(1-M84)-P84*(1-N84))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C84*M84*VLOOKUP(K84,EmTruck20,2)-D84*N84*VLOOKUP(L84,EmTruck20,2)+(O84*M84-P84*N84)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C84*(1-M84)*VLOOKUP(K84,EmAuto20,3)-D84*(1-N84)*VLOOKUP(L84,EmAuto20,3)+(O84*(1-M84)-P84*(1-N84))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C84*M84*VLOOKUP(K84,EmTruck20,3)-D84*N84*VLOOKUP(L84,EmTruck20,3)+(O84*M84-P84*N84)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C84*(1-M84)*VLOOKUP(K84,EmAuto20,4)-D84*(1-N84)*VLOOKUP(L84,EmAuto20,4)+(O84*(1-M84)-P84*(1-N84))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C84*M84*VLOOKUP(K84,EmTruck20,4)-D84*N84*VLOOKUP(L84,EmTruck20,4)+(O84*M84-P84*N84)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C84*(1-M84)*VLOOKUP(K84,EmAuto20,5)-D84*(1-N84)*VLOOKUP(L84,EmAuto20,5)+(O84*(1-M84)-P84*(1-N84))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C84*M84*VLOOKUP(K84,EmTruck20,5)-D84*N84*VLOOKUP(L84,EmTruck20,5)+(O84*M84-P84*N84)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C84*(1-M84)*VLOOKUP(K84,EmAuto20,6)-D84*(1-N84)*VLOOKUP(L84,EmAuto20,6)+(O84*(1-M84)-P84*(1-N84))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C84*M84*VLOOKUP(K84,EmTruck20,6)-D84*N84*VLOOKUP(L84,EmTruck20,6)+(O84*M84-P84*N84)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C84*(1-M84)*VLOOKUP(K84,EmAuto20,7)-D84*(1-N84)*VLOOKUP(L84,EmAuto20,7)+(O84*(1-M84)-P84*(1-N84))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C84*M84*VLOOKUP(K84,EmTruck20,7)-D84*N84*VLOOKUP(L84,EmTruck20,7)+(O84*M84-P84*N84)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C84*(1-M84)*VLOOKUP(K84,EmAuto20,8)-D84*(1-N84)*VLOOKUP(L84,EmAuto20,8)+(O84*(1-M84)-P84*(1-N84))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C84*M84*VLOOKUP(K84,EmTruck20,8)-D84*N84*VLOOKUP(L84,EmTruck20,8)+(O84*M84-P84*N84)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C84*VLOOKUP(K84,EmBus20,2)-D84*VLOOKUP(L84,EmBus20,2)+(O84-P84)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C84*VLOOKUP(K84,EmBus20,3)-D84*VLOOKUP(L84,EmBus20,3)+(O84-P84)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C84*VLOOKUP(K84,EmBus20,4)-D84*VLOOKUP(L84,EmBus20,4)+(O84-P84)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C84*VLOOKUP(K84,EmBus20,5)-D84*VLOOKUP(L84,EmBus20,5)+(O84-P84)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C84*VLOOKUP(K84,EmBus20,6)-D84*VLOOKUP(L84,EmBus20,6)+(O84-P84)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C84*VLOOKUP(K84,EmBus20,7)-D84*VLOOKUP(L84,EmBus20,7)+(O84-P84)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C84*VLOOKUP(K84,EmBus20,8)-D84*VLOOKUP(L84,EmBus20,8)+(O84-P84)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C84-D84)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C84-D84)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C84-D84)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C84-D84)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C84-D84)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C84-D84)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C84-D84)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C84-D84)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C84-D84)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C84-D84)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C84-D84)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C84-D84)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C84-D84)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C84-D84)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2041,6.305451092779546E-2,0]
[null,2041,{"$f":"MAX(TREND(C66:C67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B85),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C85/E85,1)),MAX(5,ROUND(G85/I85,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D85/F85,1)),MAX(5,ROUND(H85/J85,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B85),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B85),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B85),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B85),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C85*(1-M85)*0.00000110231131*(VLOOKUP(K85,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K85,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(K85,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K85,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K85,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K85,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C85*M85*0.00000110231131*(VLOOKUP(K85,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K85,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(K85,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K85,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K85,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K85,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D85*(1-N85)*0.00000110231131*(VLOOKUP(L85,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L85,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(L85,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L85,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L85,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L85,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D85*N85*0.00000110231131*(VLOOKUP(L85,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L85,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(L85,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L85,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L85,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L85,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O85*(1-M85)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O85*M85*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P85*(1-N85)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P85*N85*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C85*0.00000110231131*(VLOOKUP(K85,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K85,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(K85,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K85,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K85,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K85,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D85*0.00000110231131*(VLOOKUP(L85,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L85,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+VLOOKUP(L85,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L85,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L85,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L85,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C85*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D85*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C85*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D85*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B85-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C85*(1-M85)*VLOOKUP(K85,EmAuto20,2)-D85*(1-N85)*VLOOKUP(L85,EmAuto20,2)+(O85*(1-M85)-P85*(1-N85))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C85*M85*VLOOKUP(K85,EmTruck20,2)-D85*N85*VLOOKUP(L85,EmTruck20,2)+(O85*M85-P85*N85)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C85*(1-M85)*VLOOKUP(K85,EmAuto20,3)-D85*(1-N85)*VLOOKUP(L85,EmAuto20,3)+(O85*(1-M85)-P85*(1-N85))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C85*M85*VLOOKUP(K85,EmTruck20,3)-D85*N85*VLOOKUP(L85,EmTruck20,3)+(O85*M85-P85*N85)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C85*(1-M85)*VLOOKUP(K85,EmAuto20,4)-D85*(1-N85)*VLOOKUP(L85,EmAuto20,4)+(O85*(1-M85)-P85*(1-N85))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C85*M85*VLOOKUP(K85,EmTruck20,4)-D85*N85*VLOOKUP(L85,EmTruck20,4)+(O85*M85-P85*N85)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C85*(1-M85)*VLOOKUP(K85,EmAuto20,5)-D85*(1-N85)*VLOOKUP(L85,EmAuto20,5)+(O85*(1-M85)-P85*(1-N85))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C85*M85*VLOOKUP(K85,EmTruck20,5)-D85*N85*VLOOKUP(L85,EmTruck20,5)+(O85*M85-P85*N85)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C85*(1-M85)*VLOOKUP(K85,EmAuto20,6)-D85*(1-N85)*VLOOKUP(L85,EmAuto20,6)+(O85*(1-M85)-P85*(1-N85))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C85*M85*VLOOKUP(K85,EmTruck20,6)-D85*N85*VLOOKUP(L85,EmTruck20,6)+(O85*M85-P85*N85)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C85*(1-M85)*VLOOKUP(K85,EmAuto20,7)-D85*(1-N85)*VLOOKUP(L85,EmAuto20,7)+(O85*(1-M85)-P85*(1-N85))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C85*M85*VLOOKUP(K85,EmTruck20,7)-D85*N85*VLOOKUP(L85,EmTruck20,7)+(O85*M85-P85*N85)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C85*(1-M85)*VLOOKUP(K85,EmAuto20,8)-D85*(1-N85)*VLOOKUP(L85,EmAuto20,8)+(O85*(1-M85)-P85*(1-N85))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C85*M85*VLOOKUP(K85,EmTruck20,8)-D85*N85*VLOOKUP(L85,EmTruck20,8)+(O85*M85-P85*N85)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C85*VLOOKUP(K85,EmBus20,2)-D85*VLOOKUP(L85,EmBus20,2)+(O85-P85)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C85*VLOOKUP(K85,EmBus20,3)-D85*VLOOKUP(L85,EmBus20,3)+(O85-P85)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C85*VLOOKUP(K85,EmBus20,4)-D85*VLOOKUP(L85,EmBus20,4)+(O85-P85)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C85*VLOOKUP(K85,EmBus20,5)-D85*VLOOKUP(L85,EmBus20,5)+(O85-P85)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C85*VLOOKUP(K85,EmBus20,6)-D85*VLOOKUP(L85,EmBus20,6)+(O85-P85)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C85*VLOOKUP(K85,EmBus20,7)-D85*VLOOKUP(L85,EmBus20,7)+(O85-P85)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C85*VLOOKUP(K85,EmBus20,8)-D85*VLOOKUP(L85,EmBus20,8)+(O85-P85)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C85-D85)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C85-D85)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C85-D85)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C85-D85)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C85-D85)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C85-D85)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C85-D85)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C85-D85)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C85-D85)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C85-D85)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C85-D85)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C85-D85)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C85-D85)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C85-D85)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2042,6.2542788658166981E-2,0]
[null,2042,{"$f":"MAX(TREND(C66:C67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B86),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C86/E86,1)),MAX(5,ROUND(G86/I86,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D86/F86,1)),MAX(5,ROUND(H86/J86,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B86),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B86),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B86),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B86),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C86*(1-M86)*0.00000110231131*(VLOOKUP(K86,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K86,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(K86,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K86,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K86,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K86,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C86*M86*0.00000110231131*(VLOOKUP(K86,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K86,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(K86,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K86,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K86,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K86,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D86*(1-N86)*0.00000110231131*(VLOOKUP(L86,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L86,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(L86,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L86,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L86,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L86,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D86*N86*0.00000110231131*(VLOOKUP(L86,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L86,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(L86,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L86,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L86,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L86,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O86*(1-M86)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O86*M86*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P86*(1-N86)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P86*N86*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C86*0.00000110231131*(VLOOKUP(K86,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K86,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(K86,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K86,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K86,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K86,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D86*0.00000110231131*(VLOOKUP(L86,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L86,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(L86,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L86,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L86,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L86,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C86*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D86*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C86*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D86*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C86*(1-M86)*VLOOKUP(K86,EmAuto20,2)-D86*(1-N86)*VLOOKUP(L86,EmAuto20,2)+(O86*(1-M86)-P86*(1-N86))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C86*M86*VLOOKUP(K86,EmTruck20,2)-D86*N86*VLOOKUP(L86,EmTruck20,2)+(O86*M86-P86*N86)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C86*(1-M86)*VLOOKUP(K86,EmAuto20,3)-D86*(1-N86)*VLOOKUP(L86,EmAuto20,3)+(O86*(1-M86)-P86*(1-N86))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C86*M86*VLOOKUP(K86,EmTruck20,3)-D86*N86*VLOOKUP(L86,EmTruck20,3)+(O86*M86-P86*N86)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C86*(1-M86)*VLOOKUP(K86,EmAuto20,4)-D86*(1-N86)*VLOOKUP(L86,EmAuto20,4)+(O86*(1-M86)-P86*(1-N86))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C86*M86*VLOOKUP(K86,EmTruck20,4)-D86*N86*VLOOKUP(L86,EmTruck20,4)+(O86*M86-P86*N86)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C86*(1-M86)*VLOOKUP(K86,EmAuto20,5)-D86*(1-N86)*VLOOKUP(L86,EmAuto20,5)+(O86*(1-M86)-P86*(1-N86))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C86*M86*VLOOKUP(K86,EmTruck20,5)-D86*N86*VLOOKUP(L86,EmTruck20,5)+(O86*M86-P86*N86)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C86*(1-M86)*VLOOKUP(K86,EmAuto20,6)-D86*(1-N86)*VLOOKUP(L86,EmAuto20,6)+(O86*(1-M86)-P86*(1-N86))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C86*M86*VLOOKUP(K86,EmTruck20,6)-D86*N86*VLOOKUP(L86,EmTruck20,6)+(O86*M86-P86*N86)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C86*(1-M86)*VLOOKUP(K86,EmAuto20,7)-D86*(1-N86)*VLOOKUP(L86,EmAuto20,7)+(O86*(1-M86)-P86*(1-N86))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C86*M86*VLOOKUP(K86,EmTruck20,7)-D86*N86*VLOOKUP(L86,EmTruck20,7)+(O86*M86-P86*N86)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C86*(1-M86)*VLOOKUP(K86,EmAuto20,8)-D86*(1-N86)*VLOOKUP(L86,EmAuto20,8)+(O86*(1-M86)-P86*(1-N86))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C86*M86*VLOOKUP(K86,EmTruck20,8)-D86*N86*VLOOKUP(L86,EmTruck20,8)+(O86*M86-P86*N86)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C86*VLOOKUP(K86,EmBus20,2)-D86*VLOOKUP(L86,EmBus20,2)+(O86-P86)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C86*VLOOKUP(K86,EmBus20,3)-D86*VLOOKUP(L86,EmBus20,3)+(O86-P86)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C86*VLOOKUP(K86,EmBus20,4)-D86*VLOOKUP(L86,EmBus20,4)+(O86-P86)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C86*VLOOKUP(K86,EmBus20,5)-D86*VLOOKUP(L86,EmBus20,5)+(O86-P86)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C86*VLOOKUP(K86,EmBus20,6)-D86*VLOOKUP(L86,EmBus20,6)+(O86-P86)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C86*VLOOKUP(K86,EmBus20,7)-D86*VLOOKUP(L86,EmBus20,7)+(O86-P86)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C86*VLOOKUP(K86,EmBus20,8)-D86*VLOOKUP(L86,EmBus20,8)+(O86-P86)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C86-D86)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C86-D86)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C86-D86)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C86-D86)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C86-D86)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C86-D86)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C86-D86)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C86-D86)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C86-D86)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C86-D86)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C86-D86)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C86-D86)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C86-D86)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C86-D86)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2043,6.2031066388464673E-2,0]
[null,2043,{"$f":"MAX(TREND(C66:C67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B87),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C87/E87,1)),MAX(5,ROUND(G87/I87,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D87/F87,1)),MAX(5,ROUND(H87/J87,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B87),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B87),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B87),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B87),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C87*(1-M87)*0.00000110231131*(VLOOKUP(K87,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K87,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(K87,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K87,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K87,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K87,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C87*M87*0.00000110231131*(VLOOKUP(K87,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K87,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(K87,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K87,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K87,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K87,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D87*(1-N87)*0.00000110231131*(VLOOKUP(L87,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L87,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(L87,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L87,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L87,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L87,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D87*N87*0.00000110231131*(VLOOKUP(L87,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L87,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(L87,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L87,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L87,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L87,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O87*(1-M87)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O87*M87*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P87*(1-N87)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P87*N87*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C87*0.00000110231131*(VLOOKUP(K87,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K87,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(K87,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K87,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K87,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K87,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D87*0.00000110231131*(VLOOKUP(L87,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L87,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(L87,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L87,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L87,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L87,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C87*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D87*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C87*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D87*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C87*(1-M87)*VLOOKUP(K87,EmAuto20,2)-D87*(1-N87)*VLOOKUP(L87,EmAuto20,2)+(O87*(1-M87)-P87*(1-N87))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C87*M87*VLOOKUP(K87,EmTruck20,2)-D87*N87*VLOOKUP(L87,EmTruck20,2)+(O87*M87-P87*N87)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C87*(1-M87)*VLOOKUP(K87,EmAuto20,3)-D87*(1-N87)*VLOOKUP(L87,EmAuto20,3)+(O87*(1-M87)-P87*(1-N87))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C87*M87*VLOOKUP(K87,EmTruck20,3)-D87*N87*VLOOKUP(L87,EmTruck20,3)+(O87*M87-P87*N87)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C87*(1-M87)*VLOOKUP(K87,EmAuto20,4)-D87*(1-N87)*VLOOKUP(L87,EmAuto20,4)+(O87*(1-M87)-P87*(1-N87))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C87*M87*VLOOKUP(K87,EmTruck20,4)-D87*N87*VLOOKUP(L87,EmTruck20,4)+(O87*M87-P87*N87)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C87*(1-M87)*VLOOKUP(K87,EmAuto20,5)-D87*(1-N87)*VLOOKUP(L87,EmAuto20,5)+(O87*(1-M87)-P87*(1-N87))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C87*M87*VLOOKUP(K87,EmTruck20,5)-D87*N87*VLOOKUP(L87,EmTruck20,5)+(O87*M87-P87*N87)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C87*(1-M87)*VLOOKUP(K87,EmAuto20,6)-D87*(1-N87)*VLOOKUP(L87,EmAuto20,6)+(O87*(1-M87)-P87*(1-N87))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C87*M87*VLOOKUP(K87,EmTruck20,6)-D87*N87*VLOOKUP(L87,EmTruck20,6)+(O87*M87-P87*N87)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C87*(1-M87)*VLOOKUP(K87,EmAuto20,7)-D87*(1-N87)*VLOOKUP(L87,EmAuto20,7)+(O87*(1-M87)-P87*(1-N87))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C87*M87*VLOOKUP(K87,EmTruck20,7)-D87*N87*VLOOKUP(L87,EmTruck20,7)+(O87*M87-P87*N87)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C87*(1-M87)*VLOOKUP(K87,EmAuto20,8)-D87*(1-N87)*VLOOKUP(L87,EmAuto20,8)+(O87*(1-M87)-P87*(1-N87))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C87*M87*VLOOKUP(K87,EmTruck20,8)-D87*N87*VLOOKUP(L87,EmTruck20,8)+(O87*M87-P87*N87)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C87*VLOOKUP(K87,EmBus20,2)-D87*VLOOKUP(L87,EmBus20,2)+(O87-P87)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C87*VLOOKUP(K87,EmBus20,3)-D87*VLOOKUP(L87,EmBus20,3)+(O87-P87)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C87*VLOOKUP(K87,EmBus20,4)-D87*VLOOKUP(L87,EmBus20,4)+(O87-P87)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C87*VLOOKUP(K87,EmBus20,5)-D87*VLOOKUP(L87,EmBus20,5)+(O87-P87)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C87*VLOOKUP(K87,EmBus20,6)-D87*VLOOKUP(L87,EmBus20,6)+(O87-P87)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C87*VLOOKUP(K87,EmBus20,7)-D87*VLOOKUP(L87,EmBus20,7)+(O87-P87)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C87*VLOOKUP(K87,EmBus20,8)-D87*VLOOKUP(L87,EmBus20,8)+(O87-P87)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C87-D87)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C87-D87)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C87-D87)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C87-D87)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C87-D87)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C87-D87)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C87-D87)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C87-D87)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C87-D87)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C87-D87)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C87-D87)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C87-D87)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C87-D87)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C87-D87)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2044,6.1519344118792674E-2,0]
[null,2044,{"$f":"MAX(TREND(C66:C67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B88),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C88/E88,1)),MAX(5,ROUND(G88/I88,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D88/F88,1)),MAX(5,ROUND(H88/J88,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B88),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B88),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B88),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B88),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C88*(1-M88)*0.00000110231131*(VLOOKUP(K88,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K88,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(K88,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K88,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K88,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K88,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C88*M88*0.00000110231131*(VLOOKUP(K88,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K88,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(K88,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K88,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K88,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K88,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D88*(1-N88)*0.00000110231131*(VLOOKUP(L88,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L88,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(L88,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L88,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L88,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L88,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D88*N88*0.00000110231131*(VLOOKUP(L88,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L88,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(L88,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L88,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L88,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L88,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O88*(1-M88)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O88*M88*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P88*(1-N88)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P88*N88*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C88*0.00000110231131*(VLOOKUP(K88,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K88,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(K88,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K88,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K88,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K88,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D88*0.00000110231131*(VLOOKUP(L88,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L88,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+VLOOKUP(L88,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L88,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L88,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L88,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C88*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D88*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C88*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D88*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B88-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C88*(1-M88)*VLOOKUP(K88,EmAuto20,2)-D88*(1-N88)*VLOOKUP(L88,EmAuto20,2)+(O88*(1-M88)-P88*(1-N88))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C88*M88*VLOOKUP(K88,EmTruck20,2)-D88*N88*VLOOKUP(L88,EmTruck20,2)+(O88*M88-P88*N88)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C88*(1-M88)*VLOOKUP(K88,EmAuto20,3)-D88*(1-N88)*VLOOKUP(L88,EmAuto20,3)+(O88*(1-M88)-P88*(1-N88))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C88*M88*VLOOKUP(K88,EmTruck20,3)-D88*N88*VLOOKUP(L88,EmTruck20,3)+(O88*M88-P88*N88)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C88*(1-M88)*VLOOKUP(K88,EmAuto20,4)-D88*(1-N88)*VLOOKUP(L88,EmAuto20,4)+(O88*(1-M88)-P88*(1-N88))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C88*M88*VLOOKUP(K88,EmTruck20,4)-D88*N88*VLOOKUP(L88,EmTruck20,4)+(O88*M88-P88*N88)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C88*(1-M88)*VLOOKUP(K88,EmAuto20,5)-D88*(1-N88)*VLOOKUP(L88,EmAuto20,5)+(O88*(1-M88)-P88*(1-N88))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C88*M88*VLOOKUP(K88,EmTruck20,5)-D88*N88*VLOOKUP(L88,EmTruck20,5)+(O88*M88-P88*N88)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C88*(1-M88)*VLOOKUP(K88,EmAuto20,6)-D88*(1-N88)*VLOOKUP(L88,EmAuto20,6)+(O88*(1-M88)-P88*(1-N88))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C88*M88*VLOOKUP(K88,EmTruck20,6)-D88*N88*VLOOKUP(L88,EmTruck20,6)+(O88*M88-P88*N88)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C88*(1-M88)*VLOOKUP(K88,EmAuto20,7)-D88*(1-N88)*VLOOKUP(L88,EmAuto20,7)+(O88*(1-M88)-P88*(1-N88))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C88*M88*VLOOKUP(K88,EmTruck20,7)-D88*N88*VLOOKUP(L88,EmTruck20,7)+(O88*M88-P88*N88)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C88*(1-M88)*VLOOKUP(K88,EmAuto20,8)-D88*(1-N88)*VLOOKUP(L88,EmAuto20,8)+(O88*(1-M88)-P88*(1-N88))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C88*M88*VLOOKUP(K88,EmTruck20,8)-D88*N88*VLOOKUP(L88,EmTruck20,8)+(O88*M88-P88*N88)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C88*VLOOKUP(K88,EmBus20,2)-D88*VLOOKUP(L88,EmBus20,2)+(O88-P88)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C88*VLOOKUP(K88,EmBus20,3)-D88*VLOOKUP(L88,EmBus20,3)+(O88-P88)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C88*VLOOKUP(K88,EmBus20,4)-D88*VLOOKUP(L88,EmBus20,4)+(O88-P88)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C88*VLOOKUP(K88,EmBus20,5)-D88*VLOOKUP(L88,EmBus20,5)+(O88-P88)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C88*VLOOKUP(K88,EmBus20,6)-D88*VLOOKUP(L88,EmBus20,6)+(O88-P88)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C88*VLOOKUP(K88,EmBus20,7)-D88*VLOOKUP(L88,EmBus20,7)+(O88-P88)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C88*VLOOKUP(K88,EmBus20,8)-D88*VLOOKUP(L88,EmBus20,8)+(O88-P88)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C88-D88)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C88-D88)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C88-D88)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C88-D88)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C88-D88)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C88-D88)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C88-D88)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C88-D88)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C88-D88)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C88-D88)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C88-D88)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C88-D88)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C88-D88)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C88-D88)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2045,6.1007621849075377E-2,0]
[null,2045,{"$f":"MAX(TREND(C66:C67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B89),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C89/E89,1)),MAX(5,ROUND(G89/I89,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D89/F89,1)),MAX(5,ROUND(H89/J89,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B89),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B89),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B89),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B89),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C89*(1-M89)*0.00000110231131*(VLOOKUP(K89,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K89,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(K89,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K89,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K89,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K89,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C89*M89*0.00000110231131*(VLOOKUP(K89,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K89,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(K89,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K89,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K89,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K89,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D89*(1-N89)*0.00000110231131*(VLOOKUP(L89,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L89,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(L89,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L89,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L89,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L89,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D89*N89*0.00000110231131*(VLOOKUP(L89,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L89,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(L89,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L89,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L89,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L89,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O89*(1-M89)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O89*M89*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P89*(1-N89)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P89*N89*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C89*0.00000110231131*(VLOOKUP(K89,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K89,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(K89,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K89,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K89,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K89,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D89*0.00000110231131*(VLOOKUP(L89,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L89,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(L89,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L89,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L89,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L89,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C89*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D89*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C89*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D89*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C89*(1-M89)*VLOOKUP(K89,EmAuto20,2)-D89*(1-N89)*VLOOKUP(L89,EmAuto20,2)+(O89*(1-M89)-P89*(1-N89))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C89*M89*VLOOKUP(K89,EmTruck20,2)-D89*N89*VLOOKUP(L89,EmTruck20,2)+(O89*M89-P89*N89)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C89*(1-M89)*VLOOKUP(K89,EmAuto20,3)-D89*(1-N89)*VLOOKUP(L89,EmAuto20,3)+(O89*(1-M89)-P89*(1-N89))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C89*M89*VLOOKUP(K89,EmTruck20,3)-D89*N89*VLOOKUP(L89,EmTruck20,3)+(O89*M89-P89*N89)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C89*(1-M89)*VLOOKUP(K89,EmAuto20,4)-D89*(1-N89)*VLOOKUP(L89,EmAuto20,4)+(O89*(1-M89)-P89*(1-N89))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C89*M89*VLOOKUP(K89,EmTruck20,4)-D89*N89*VLOOKUP(L89,EmTruck20,4)+(O89*M89-P89*N89)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C89*(1-M89)*VLOOKUP(K89,EmAuto20,5)-D89*(1-N89)*VLOOKUP(L89,EmAuto20,5)+(O89*(1-M89)-P89*(1-N89))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C89*M89*VLOOKUP(K89,EmTruck20,5)-D89*N89*VLOOKUP(L89,EmTruck20,5)+(O89*M89-P89*N89)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C89*(1-M89)*VLOOKUP(K89,EmAuto20,6)-D89*(1-N89)*VLOOKUP(L89,EmAuto20,6)+(O89*(1-M89)-P89*(1-N89))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C89*M89*VLOOKUP(K89,EmTruck20,6)-D89*N89*VLOOKUP(L89,EmTruck20,6)+(O89*M89-P89*N89)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C89*(1-M89)*VLOOKUP(K89,EmAuto20,7)-D89*(1-N89)*VLOOKUP(L89,EmAuto20,7)+(O89*(1-M89)-P89*(1-N89))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C89*M89*VLOOKUP(K89,EmTruck20,7)-D89*N89*VLOOKUP(L89,EmTruck20,7)+(O89*M89-P89*N89)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C89*(1-M89)*VLOOKUP(K89,EmAuto20,8)-D89*(1-N89)*VLOOKUP(L89,EmAuto20,8)+(O89*(1-M89)-P89*(1-N89))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C89*M89*VLOOKUP(K89,EmTruck20,8)-D89*N89*VLOOKUP(L89,EmTruck20,8)+(O89*M89-P89*N89)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C89*VLOOKUP(K89,EmBus20,2)-D89*VLOOKUP(L89,EmBus20,2)+(O89-P89)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C89*VLOOKUP(K89,EmBus20,3)-D89*VLOOKUP(L89,EmBus20,3)+(O89-P89)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C89*VLOOKUP(K89,EmBus20,4)-D89*VLOOKUP(L89,EmBus20,4)+(O89-P89)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C89*VLOOKUP(K89,EmBus20,5)-D89*VLOOKUP(L89,EmBus20,5)+(O89-P89)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C89*VLOOKUP(K89,EmBus20,6)-D89*VLOOKUP(L89,EmBus20,6)+(O89-P89)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C89*VLOOKUP(K89,EmBus20,7)-D89*VLOOKUP(L89,EmBus20,7)+(O89-P89)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C89*VLOOKUP(K89,EmBus20,8)-D89*VLOOKUP(L89,EmBus20,8)+(O89-P89)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C89-D89)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C89-D89)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C89-D89)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C89-D89)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C89-D89)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C89-D89)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C89-D89)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C89-D89)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C89-D89)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C89-D89)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C89-D89)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C89-D89)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C89-D89)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C89-D89)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2046,6.0495899579449119E-2,0]
[null,2046,{"$f":"MAX(TREND(C66:C67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B90),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C90/E90,1)),MAX(5,ROUND(G90/I90,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D90/F90,1)),MAX(5,ROUND(H90/J90,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B90),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B90),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B90),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B90),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C90*(1-M90)*0.00000110231131*(VLOOKUP(K90,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K90,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(K90,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K90,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K90,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K90,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C90*M90*0.00000110231131*(VLOOKUP(K90,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K90,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(K90,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K90,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K90,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K90,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D90*(1-N90)*0.00000110231131*(VLOOKUP(L90,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L90,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(L90,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L90,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L90,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L90,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D90*N90*0.00000110231131*(VLOOKUP(L90,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L90,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(L90,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L90,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L90,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L90,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O90*(1-M90)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O90*M90*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P90*(1-N90)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P90*N90*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C90*0.00000110231131*(VLOOKUP(K90,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K90,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(K90,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K90,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K90,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K90,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D90*0.00000110231131*(VLOOKUP(L90,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L90,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+VLOOKUP(L90,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L90,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L90,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L90,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C90*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D90*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C90*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D90*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C90*(1-M90)*VLOOKUP(K90,EmAuto20,2)-D90*(1-N90)*VLOOKUP(L90,EmAuto20,2)+(O90*(1-M90)-P90*(1-N90))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C90*M90*VLOOKUP(K90,EmTruck20,2)-D90*N90*VLOOKUP(L90,EmTruck20,2)+(O90*M90-P90*N90)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C90*(1-M90)*VLOOKUP(K90,EmAuto20,3)-D90*(1-N90)*VLOOKUP(L90,EmAuto20,3)+(O90*(1-M90)-P90*(1-N90))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C90*M90*VLOOKUP(K90,EmTruck20,3)-D90*N90*VLOOKUP(L90,EmTruck20,3)+(O90*M90-P90*N90)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C90*(1-M90)*VLOOKUP(K90,EmAuto20,4)-D90*(1-N90)*VLOOKUP(L90,EmAuto20,4)+(O90*(1-M90)-P90*(1-N90))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C90*M90*VLOOKUP(K90,EmTruck20,4)-D90*N90*VLOOKUP(L90,EmTruck20,4)+(O90*M90-P90*N90)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C90*(1-M90)*VLOOKUP(K90,EmAuto20,5)-D90*(1-N90)*VLOOKUP(L90,EmAuto20,5)+(O90*(1-M90)-P90*(1-N90))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C90*M90*VLOOKUP(K90,EmTruck20,5)-D90*N90*VLOOKUP(L90,EmTruck20,5)+(O90*M90-P90*N90)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C90*(1-M90)*VLOOKUP(K90,EmAuto20,6)-D90*(1-N90)*VLOOKUP(L90,EmAuto20,6)+(O90*(1-M90)-P90*(1-N90))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C90*M90*VLOOKUP(K90,EmTruck20,6)-D90*N90*VLOOKUP(L90,EmTruck20,6)+(O90*M90-P90*N90)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C90*(1-M90)*VLOOKUP(K90,EmAuto20,7)-D90*(1-N90)*VLOOKUP(L90,EmAuto20,7)+(O90*(1-M90)-P90*(1-N90))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C90*M90*VLOOKUP(K90,EmTruck20,7)-D90*N90*VLOOKUP(L90,EmTruck20,7)+(O90*M90-P90*N90)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C90*(1-M90)*VLOOKUP(K90,EmAuto20,8)-D90*(1-N90)*VLOOKUP(L90,EmAuto20,8)+(O90*(1-M90)-P90*(1-N90))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C90*M90*VLOOKUP(K90,EmTruck20,8)-D90*N90*VLOOKUP(L90,EmTruck20,8)+(O90*M90-P90*N90)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C90*VLOOKUP(K90,EmBus20,2)-D90*VLOOKUP(L90,EmBus20,2)+(O90-P90)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C90*VLOOKUP(K90,EmBus20,3)-D90*VLOOKUP(L90,EmBus20,3)+(O90-P90)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C90*VLOOKUP(K90,EmBus20,4)-D90*VLOOKUP(L90,EmBus20,4)+(O90-P90)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C90*VLOOKUP(K90,EmBus20,5)-D90*VLOOKUP(L90,EmBus20,5)+(O90-P90)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C90*VLOOKUP(K90,EmBus20,6)-D90*VLOOKUP(L90,EmBus20,6)+(O90-P90)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C90*VLOOKUP(K90,EmBus20,7)-D90*VLOOKUP(L90,EmBus20,7)+(O90-P90)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C90*VLOOKUP(K90,EmBus20,8)-D90*VLOOKUP(L90,EmBus20,8)+(O90-P90)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C90-D90)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C90-D90)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C90-D90)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C90-D90)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C90-D90)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C90-D90)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C90-D90)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C90-D90)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C90-D90)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C90-D90)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C90-D90)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C90-D90)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C90-D90)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C90-D90)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2047,5.9984177309701181E-2,0]
[null,2047,{"$f":"MAX(TREND(C66:C67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B91),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C91/E91,1)),MAX(5,ROUND(G91/I91,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D91/F91,1)),MAX(5,ROUND(H91/J91,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B91),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B91),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B91),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B91),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C91*(1-M91)*0.00000110231131*(VLOOKUP(K91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(K91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C91*M91*0.00000110231131*(VLOOKUP(K91,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K91,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(K91,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K91,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K91,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K91,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D91*(1-N91)*0.00000110231131*(VLOOKUP(L91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(L91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D91*N91*0.00000110231131*(VLOOKUP(L91,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L91,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(L91,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L91,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L91,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L91,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O91*(1-M91)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O91*M91*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P91*(1-N91)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P91*N91*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C91*0.00000110231131*(VLOOKUP(K91,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K91,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(K91,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K91,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K91,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K91,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D91*0.00000110231131*(VLOOKUP(L91,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L91,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+VLOOKUP(L91,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L91,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L91,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L91,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C91*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D91*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C91*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D91*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C91*(1-M91)*VLOOKUP(K91,EmAuto20,2)-D91*(1-N91)*VLOOKUP(L91,EmAuto20,2)+(O91*(1-M91)-P91*(1-N91))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C91*M91*VLOOKUP(K91,EmTruck20,2)-D91*N91*VLOOKUP(L91,EmTruck20,2)+(O91*M91-P91*N91)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C91*(1-M91)*VLOOKUP(K91,EmAuto20,3)-D91*(1-N91)*VLOOKUP(L91,EmAuto20,3)+(O91*(1-M91)-P91*(1-N91))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C91*M91*VLOOKUP(K91,EmTruck20,3)-D91*N91*VLOOKUP(L91,EmTruck20,3)+(O91*M91-P91*N91)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C91*(1-M91)*VLOOKUP(K91,EmAuto20,4)-D91*(1-N91)*VLOOKUP(L91,EmAuto20,4)+(O91*(1-M91)-P91*(1-N91))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C91*M91*VLOOKUP(K91,EmTruck20,4)-D91*N91*VLOOKUP(L91,EmTruck20,4)+(O91*M91-P91*N91)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C91*(1-M91)*VLOOKUP(K91,EmAuto20,5)-D91*(1-N91)*VLOOKUP(L91,EmAuto20,5)+(O91*(1-M91)-P91*(1-N91))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C91*M91*VLOOKUP(K91,EmTruck20,5)-D91*N91*VLOOKUP(L91,EmTruck20,5)+(O91*M91-P91*N91)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C91*(1-M91)*VLOOKUP(K91,EmAuto20,6)-D91*(1-N91)*VLOOKUP(L91,EmAuto20,6)+(O91*(1-M91)-P91*(1-N91))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C91*M91*VLOOKUP(K91,EmTruck20,6)-D91*N91*VLOOKUP(L91,EmTruck20,6)+(O91*M91-P91*N91)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C91*(1-M91)*VLOOKUP(K91,EmAuto20,7)-D91*(1-N91)*VLOOKUP(L91,EmAuto20,7)+(O91*(1-M91)-P91*(1-N91))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C91*M91*VLOOKUP(K91,EmTruck20,7)-D91*N91*VLOOKUP(L91,EmTruck20,7)+(O91*M91-P91*N91)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C91*(1-M91)*VLOOKUP(K91,EmAuto20,8)-D91*(1-N91)*VLOOKUP(L91,EmAuto20,8)+(O91*(1-M91)-P91*(1-N91))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C91*M91*VLOOKUP(K91,EmTruck20,8)-D91*N91*VLOOKUP(L91,EmTruck20,8)+(O91*M91-P91*N91)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C91*VLOOKUP(K91,EmBus20,2)-D91*VLOOKUP(L91,EmBus20,2)+(O91-P91)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C91*VLOOKUP(K91,EmBus20,3)-D91*VLOOKUP(L91,EmBus20,3)+(O91-P91)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C91*VLOOKUP(K91,EmBus20,4)-D91*VLOOKUP(L91,EmBus20,4)+(O91-P91)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C91*VLOOKUP(K91,EmBus20,5)-D91*VLOOKUP(L91,EmBus20,5)+(O91-P91)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C91*VLOOKUP(K91,EmBus20,6)-D91*VLOOKUP(L91,EmBus20,6)+(O91-P91)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C91*VLOOKUP(K91,EmBus20,7)-D91*VLOOKUP(L91,EmBus20,7)+(O91-P91)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C91*VLOOKUP(K91,EmBus20,8)-D91*VLOOKUP(L91,EmBus20,8)+(O91-P91)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C91-D91)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C91-D91)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C91-D91)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C91-D91)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C91-D91)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C91-D91)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C91-D91)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C91-D91)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C91-D91)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C91-D91)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C91-D91)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C91-D91)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C91-D91)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C91-D91)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2048,5.9472455040074923E-2,0]
[null,2048,{"$f":"MAX(TREND(C66:C67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B92),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C92/E92,1)),MAX(5,ROUND(G92/I92,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D92/F92,1)),MAX(5,ROUND(H92/J92,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B92),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B92),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B92),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B92),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C92*(1-M92)*0.00000110231131*(VLOOKUP(K92,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K92,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(K92,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K92,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K92,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K92,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C92*M92*0.00000110231131*(VLOOKUP(K92,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K92,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(K92,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K92,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K92,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K92,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D92*(1-N92)*0.00000110231131*(VLOOKUP(L92,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L92,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(L92,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L92,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L92,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L92,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D92*N92*0.00000110231131*(VLOOKUP(L92,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L92,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(L92,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L92,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L92,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L92,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O92*(1-M92)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O92*M92*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P92*(1-N92)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P92*N92*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C92*0.00000110231131*(VLOOKUP(K92,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K92,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(K92,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K92,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K92,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K92,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D92*0.00000110231131*(VLOOKUP(L92,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L92,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+VLOOKUP(L92,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L92,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L92,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L92,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C92*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D92*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C92*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D92*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B92-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C92*(1-M92)*VLOOKUP(K92,EmAuto20,2)-D92*(1-N92)*VLOOKUP(L92,EmAuto20,2)+(O92*(1-M92)-P92*(1-N92))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C92*M92*VLOOKUP(K92,EmTruck20,2)-D92*N92*VLOOKUP(L92,EmTruck20,2)+(O92*M92-P92*N92)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C92*(1-M92)*VLOOKUP(K92,EmAuto20,3)-D92*(1-N92)*VLOOKUP(L92,EmAuto20,3)+(O92*(1-M92)-P92*(1-N92))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C92*M92*VLOOKUP(K92,EmTruck20,3)-D92*N92*VLOOKUP(L92,EmTruck20,3)+(O92*M92-P92*N92)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C92*(1-M92)*VLOOKUP(K92,EmAuto20,4)-D92*(1-N92)*VLOOKUP(L92,EmAuto20,4)+(O92*(1-M92)-P92*(1-N92))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C92*M92*VLOOKUP(K92,EmTruck20,4)-D92*N92*VLOOKUP(L92,EmTruck20,4)+(O92*M92-P92*N92)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C92*(1-M92)*VLOOKUP(K92,EmAuto20,5)-D92*(1-N92)*VLOOKUP(L92,EmAuto20,5)+(O92*(1-M92)-P92*(1-N92))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C92*M92*VLOOKUP(K92,EmTruck20,5)-D92*N92*VLOOKUP(L92,EmTruck20,5)+(O92*M92-P92*N92)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C92*(1-M92)*VLOOKUP(K92,EmAuto20,6)-D92*(1-N92)*VLOOKUP(L92,EmAuto20,6)+(O92*(1-M92)-P92*(1-N92))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C92*M92*VLOOKUP(K92,EmTruck20,6)-D92*N92*VLOOKUP(L92,EmTruck20,6)+(O92*M92-P92*N92)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C92*(1-M92)*VLOOKUP(K92,EmAuto20,7)-D92*(1-N92)*VLOOKUP(L92,EmAuto20,7)+(O92*(1-M92)-P92*(1-N92))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C92*M92*VLOOKUP(K92,EmTruck20,7)-D92*N92*VLOOKUP(L92,EmTruck20,7)+(O92*M92-P92*N92)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C92*(1-M92)*VLOOKUP(K92,EmAuto20,8)-D92*(1-N92)*VLOOKUP(L92,EmAuto20,8)+(O92*(1-M92)-P92*(1-N92))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C92*M92*VLOOKUP(K92,EmTruck20,8)-D92*N92*VLOOKUP(L92,EmTruck20,8)+(O92*M92-P92*N92)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C92*VLOOKUP(K92,EmBus20,2)-D92*VLOOKUP(L92,EmBus20,2)+(O92-P92)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C92*VLOOKUP(K92,EmBus20,3)-D92*VLOOKUP(L92,EmBus20,3)+(O92-P92)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C92*VLOOKUP(K92,EmBus20,4)-D92*VLOOKUP(L92,EmBus20,4)+(O92-P92)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C92*VLOOKUP(K92,EmBus20,5)-D92*VLOOKUP(L92,EmBus20,5)+(O92-P92)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C92*VLOOKUP(K92,EmBus20,6)-D92*VLOOKUP(L92,EmBus20,6)+(O92-P92)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C92*VLOOKUP(K92,EmBus20,7)-D92*VLOOKUP(L92,EmBus20,7)+(O92-P92)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C92*VLOOKUP(K92,EmBus20,8)-D92*VLOOKUP(L92,EmBus20,8)+(O92-P92)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C92-D92)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C92-D92)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C92-D92)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C92-D92)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C92-D92)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C92-D92)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C92-D92)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C92-D92)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C92-D92)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C92-D92)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C92-D92)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C92-D92)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C92-D92)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C92-D92)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2049,5.8960732770446667E-2,0]
[null,2049,{"$f":"MAX(TREND(C66:C67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B93),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C93/E93,1)),MAX(5,ROUND(G93/I93,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D93/F93,1)),MAX(5,ROUND(H93/J93,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B93),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B93),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B93),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B93),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C93*(1-M93)*0.00000110231131*(VLOOKUP(K93,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K93,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(K93,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K93,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K93,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K93,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C93*M93*0.00000110231131*(VLOOKUP(K93,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K93,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(K93,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K93,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K93,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K93,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D93*(1-N93)*0.00000110231131*(VLOOKUP(L93,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L93,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(L93,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L93,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L93,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L93,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D93*N93*0.00000110231131*(VLOOKUP(L93,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L93,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(L93,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L93,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L93,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L93,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O93*(1-M93)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O93*M93*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P93*(1-N93)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P93*N93*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C93*0.00000110231131*(VLOOKUP(K93,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K93,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(K93,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K93,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K93,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K93,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D93*0.00000110231131*(VLOOKUP(L93,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L93,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+VLOOKUP(L93,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L93,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L93,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L93,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C93*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D93*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C93*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D93*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C93*(1-M93)*VLOOKUP(K93,EmAuto20,2)-D93*(1-N93)*VLOOKUP(L93,EmAuto20,2)+(O93*(1-M93)-P93*(1-N93))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C93*M93*VLOOKUP(K93,EmTruck20,2)-D93*N93*VLOOKUP(L93,EmTruck20,2)+(O93*M93-P93*N93)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C93*(1-M93)*VLOOKUP(K93,EmAuto20,3)-D93*(1-N93)*VLOOKUP(L93,EmAuto20,3)+(O93*(1-M93)-P93*(1-N93))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C93*M93*VLOOKUP(K93,EmTruck20,3)-D93*N93*VLOOKUP(L93,EmTruck20,3)+(O93*M93-P93*N93)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C93*(1-M93)*VLOOKUP(K93,EmAuto20,4)-D93*(1-N93)*VLOOKUP(L93,EmAuto20,4)+(O93*(1-M93)-P93*(1-N93))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C93*M93*VLOOKUP(K93,EmTruck20,4)-D93*N93*VLOOKUP(L93,EmTruck20,4)+(O93*M93-P93*N93)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C93*(1-M93)*VLOOKUP(K93,EmAuto20,5)-D93*(1-N93)*VLOOKUP(L93,EmAuto20,5)+(O93*(1-M93)-P93*(1-N93))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C93*M93*VLOOKUP(K93,EmTruck20,5)-D93*N93*VLOOKUP(L93,EmTruck20,5)+(O93*M93-P93*N93)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C93*(1-M93)*VLOOKUP(K93,EmAuto20,6)-D93*(1-N93)*VLOOKUP(L93,EmAuto20,6)+(O93*(1-M93)-P93*(1-N93))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C93*M93*VLOOKUP(K93,EmTruck20,6)-D93*N93*VLOOKUP(L93,EmTruck20,6)+(O93*M93-P93*N93)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C93*(1-M93)*VLOOKUP(K93,EmAuto20,7)-D93*(1-N93)*VLOOKUP(L93,EmAuto20,7)+(O93*(1-M93)-P93*(1-N93))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C93*M93*VLOOKUP(K93,EmTruck20,7)-D93*N93*VLOOKUP(L93,EmTruck20,7)+(O93*M93-P93*N93)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C93*(1-M93)*VLOOKUP(K93,EmAuto20,8)-D93*(1-N93)*VLOOKUP(L93,EmAuto20,8)+(O93*(1-M93)-P93*(1-N93))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C93*M93*VLOOKUP(K93,EmTruck20,8)-D93*N93*VLOOKUP(L93,EmTruck20,8)+(O93*M93-P93*N93)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C93*VLOOKUP(K93,EmBus20,2)-D93*VLOOKUP(L93,EmBus20,2)+(O93-P93)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C93*VLOOKUP(K93,EmBus20,3)-D93*VLOOKUP(L93,EmBus20,3)+(O93-P93)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C93*VLOOKUP(K93,EmBus20,4)-D93*VLOOKUP(L93,EmBus20,4)+(O93-P93)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C93*VLOOKUP(K93,EmBus20,5)-D93*VLOOKUP(L93,EmBus20,5)+(O93-P93)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C93*VLOOKUP(K93,EmBus20,6)-D93*VLOOKUP(L93,EmBus20,6)+(O93-P93)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C93*VLOOKUP(K93,EmBus20,7)-D93*VLOOKUP(L93,EmBus20,7)+(O93-P93)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C93*VLOOKUP(K93,EmBus20,8)-D93*VLOOKUP(L93,EmBus20,8)+(O93-P93)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C93-D93)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C93-D93)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C93-D93)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C93-D93)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C93-D93)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C93-D93)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C93-D93)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C93-D93)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C93-D93)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C93-D93)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C93-D93)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C93-D93)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C93-D93)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C93-D93)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2050,5.844901050069895E-2,0]
[null,2050,{"$f":"MAX(TREND(C66:C67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B94),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C94/E94,1)),MAX(5,ROUND(G94/I94,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D94/F94,1)),MAX(5,ROUND(H94/J94,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B94),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B94),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B94),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B94),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C94*(1-M94)*0.00000110231131*(VLOOKUP(K94,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K94,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(K94,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K94,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K94,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K94,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C94*M94*0.00000110231131*(VLOOKUP(K94,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K94,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(K94,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K94,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K94,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K94,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D94*(1-N94)*0.00000110231131*(VLOOKUP(L94,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L94,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(L94,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L94,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L94,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L94,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D94*N94*0.00000110231131*(VLOOKUP(L94,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L94,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(L94,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L94,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L94,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L94,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O94*(1-M94)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O94*M94*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P94*(1-N94)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P94*N94*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C94*0.00000110231131*(VLOOKUP(K94,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K94,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(K94,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K94,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K94,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K94,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D94*0.00000110231131*(VLOOKUP(L94,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L94,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+VLOOKUP(L94,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L94,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L94,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L94,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C94*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D94*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C94*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D94*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B94-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C94*(1-M94)*VLOOKUP(K94,EmAuto20,2)-D94*(1-N94)*VLOOKUP(L94,EmAuto20,2)+(O94*(1-M94)-P94*(1-N94))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C94*M94*VLOOKUP(K94,EmTruck20,2)-D94*N94*VLOOKUP(L94,EmTruck20,2)+(O94*M94-P94*N94)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C94*(1-M94)*VLOOKUP(K94,EmAuto20,3)-D94*(1-N94)*VLOOKUP(L94,EmAuto20,3)+(O94*(1-M94)-P94*(1-N94))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C94*M94*VLOOKUP(K94,EmTruck20,3)-D94*N94*VLOOKUP(L94,EmTruck20,3)+(O94*M94-P94*N94)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C94*(1-M94)*VLOOKUP(K94,EmAuto20,4)-D94*(1-N94)*VLOOKUP(L94,EmAuto20,4)+(O94*(1-M94)-P94*(1-N94))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C94*M94*VLOOKUP(K94,EmTruck20,4)-D94*N94*VLOOKUP(L94,EmTruck20,4)+(O94*M94-P94*N94)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C94*(1-M94)*VLOOKUP(K94,EmAuto20,5)-D94*(1-N94)*VLOOKUP(L94,EmAuto20,5)+(O94*(1-M94)-P94*(1-N94))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C94*M94*VLOOKUP(K94,EmTruck20,5)-D94*N94*VLOOKUP(L94,EmTruck20,5)+(O94*M94-P94*N94)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C94*(1-M94)*VLOOKUP(K94,EmAuto20,6)-D94*(1-N94)*VLOOKUP(L94,EmAuto20,6)+(O94*(1-M94)-P94*(1-N94))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C94*M94*VLOOKUP(K94,EmTruck20,6)-D94*N94*VLOOKUP(L94,EmTruck20,6)+(O94*M94-P94*N94)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C94*(1-M94)*VLOOKUP(K94,EmAuto20,7)-D94*(1-N94)*VLOOKUP(L94,EmAuto20,7)+(O94*(1-M94)-P94*(1-N94))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C94*M94*VLOOKUP(K94,EmTruck20,7)-D94*N94*VLOOKUP(L94,EmTruck20,7)+(O94*M94-P94*N94)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C94*(1-M94)*VLOOKUP(K94,EmAuto20,8)-D94*(1-N94)*VLOOKUP(L94,EmAuto20,8)+(O94*(1-M94)-P94*(1-N94))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C94*M94*VLOOKUP(K94,EmTruck20,8)-D94*N94*VLOOKUP(L94,EmTruck20,8)+(O94*M94-P94*N94)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C94*VLOOKUP(K94,EmBus20,2)-D94*VLOOKUP(L94,EmBus20,2)+(O94-P94)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C94*VLOOKUP(K94,EmBus20,3)-D94*VLOOKUP(L94,EmBus20,3)+(O94-P94)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C94*VLOOKUP(K94,EmBus20,4)-D94*VLOOKUP(L94,EmBus20,4)+(O94-P94)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C94*VLOOKUP(K94,EmBus20,5)-D94*VLOOKUP(L94,EmBus20,5)+(O94-P94)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C94*VLOOKUP(K94,EmBus20,6)-D94*VLOOKUP(L94,EmBus20,6)+(O94-P94)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C94*VLOOKUP(K94,EmBus20,7)-D94*VLOOKUP(L94,EmBus20,7)+(O94-P94)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C94*VLOOKUP(K94,EmBus20,8)-D94*VLOOKUP(L94,EmBus20,8)+(O94-P94)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C94-D94)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C94-D94)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C94-D94)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C94-D94)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C94-D94)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C94-D94)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C94-D94)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C94-D94)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C94-D94)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C94-D94)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C94-D94)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C94-D94)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C94-D94)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C94-D94)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2051,5.7937288231071582E-2,0]
[null,2051,{"$f":"MAX(TREND(C66:C67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B95),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C95/E95,1)),MAX(5,ROUND(G95/I95,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D95/F95,1)),MAX(5,ROUND(H95/J95,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B95),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B95),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B95),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B95),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C95*(1-M95)*0.00000110231131*(VLOOKUP(K95,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K95,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(K95,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K95,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K95,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K95,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C95*M95*0.00000110231131*(VLOOKUP(K95,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K95,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(K95,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K95,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K95,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K95,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D95*(1-N95)*0.00000110231131*(VLOOKUP(L95,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L95,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(L95,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L95,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L95,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L95,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D95*N95*0.00000110231131*(VLOOKUP(L95,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L95,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(L95,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L95,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L95,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L95,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O95*(1-M95)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O95*M95*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P95*(1-N95)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P95*N95*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C95*0.00000110231131*(VLOOKUP(K95,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K95,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(K95,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K95,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K95,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K95,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D95*0.00000110231131*(VLOOKUP(L95,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L95,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+VLOOKUP(L95,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L95,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L95,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L95,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C95*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D95*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C95*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D95*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B95-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C95*(1-M95)*VLOOKUP(K95,EmAuto20,2)-D95*(1-N95)*VLOOKUP(L95,EmAuto20,2)+(O95*(1-M95)-P95*(1-N95))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C95*M95*VLOOKUP(K95,EmTruck20,2)-D95*N95*VLOOKUP(L95,EmTruck20,2)+(O95*M95-P95*N95)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C95*(1-M95)*VLOOKUP(K95,EmAuto20,3)-D95*(1-N95)*VLOOKUP(L95,EmAuto20,3)+(O95*(1-M95)-P95*(1-N95))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C95*M95*VLOOKUP(K95,EmTruck20,3)-D95*N95*VLOOKUP(L95,EmTruck20,3)+(O95*M95-P95*N95)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C95*(1-M95)*VLOOKUP(K95,EmAuto20,4)-D95*(1-N95)*VLOOKUP(L95,EmAuto20,4)+(O95*(1-M95)-P95*(1-N95))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C95*M95*VLOOKUP(K95,EmTruck20,4)-D95*N95*VLOOKUP(L95,EmTruck20,4)+(O95*M95-P95*N95)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C95*(1-M95)*VLOOKUP(K95,EmAuto20,5)-D95*(1-N95)*VLOOKUP(L95,EmAuto20,5)+(O95*(1-M95)-P95*(1-N95))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C95*M95*VLOOKUP(K95,EmTruck20,5)-D95*N95*VLOOKUP(L95,EmTruck20,5)+(O95*M95-P95*N95)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C95*(1-M95)*VLOOKUP(K95,EmAuto20,6)-D95*(1-N95)*VLOOKUP(L95,EmAuto20,6)+(O95*(1-M95)-P95*(1-N95))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C95*M95*VLOOKUP(K95,EmTruck20,6)-D95*N95*VLOOKUP(L95,EmTruck20,6)+(O95*M95-P95*N95)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C95*(1-M95)*VLOOKUP(K95,EmAuto20,7)-D95*(1-N95)*VLOOKUP(L95,EmAuto20,7)+(O95*(1-M95)-P95*(1-N95))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C95*M95*VLOOKUP(K95,EmTruck20,7)-D95*N95*VLOOKUP(L95,EmTruck20,7)+(O95*M95-P95*N95)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C95*(1-M95)*VLOOKUP(K95,EmAuto20,8)-D95*(1-N95)*VLOOKUP(L95,EmAuto20,8)+(O95*(1-M95)-P95*(1-N95))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C95*M95*VLOOKUP(K95,EmTruck20,8)-D95*N95*VLOOKUP(L95,EmTruck20,8)+(O95*M95-P95*N95)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C95*VLOOKUP(K95,EmBus20,2)-D95*VLOOKUP(L95,EmBus20,2)+(O95-P95)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C95*VLOOKUP(K95,EmBus20,3)-D95*VLOOKUP(L95,EmBus20,3)+(O95-P95)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C95*VLOOKUP(K95,EmBus20,4)-D95*VLOOKUP(L95,EmBus20,4)+(O95-P95)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C95*VLOOKUP(K95,EmBus20,5)-D95*VLOOKUP(L95,EmBus20,5)+(O95-P95)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C95*VLOOKUP(K95,EmBus20,6)-D95*VLOOKUP(L95,EmBus20,6)+(O95-P95)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C95*VLOOKUP(K95,EmBus20,7)-D95*VLOOKUP(L95,EmBus20,7)+(O95-P95)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C95*VLOOKUP(K95,EmBus20,8)-D95*VLOOKUP(L95,EmBus20,8)+(O95-P95)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C95-D95)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C95-D95)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C95-D95)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C95-D95)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C95-D95)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C95-D95)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C95-D95)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C95-D95)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C95-D95)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C95-D95)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C95-D95)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C95-D95)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C95-D95)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C95-D95)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2052,5.7425565961356506E-2,0]
[null,2052,{"$f":"MAX(TREND(C66:C67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B96),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C96/E96,1)),MAX(5,ROUND(G96/I96,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D96/F96,1)),MAX(5,ROUND(H96/J96,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B96),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B96),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B96),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B96),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C96*(1-M96)*0.00000110231131*(VLOOKUP(K96,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K96,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(K96,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K96,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K96,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K96,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C96*M96*0.00000110231131*(VLOOKUP(K96,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K96,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(K96,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K96,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K96,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K96,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D96*(1-N96)*0.00000110231131*(VLOOKUP(L96,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L96,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(L96,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L96,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L96,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L96,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D96*N96*0.00000110231131*(VLOOKUP(L96,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L96,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(L96,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L96,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L96,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L96,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O96*(1-M96)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O96*M96*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P96*(1-N96)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P96*N96*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C96*0.00000110231131*(VLOOKUP(K96,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K96,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(K96,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K96,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K96,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K96,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D96*0.00000110231131*(VLOOKUP(L96,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L96,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(L96,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L96,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L96,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L96,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C96*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D96*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C96*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D96*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C96*(1-M96)*VLOOKUP(K96,EmAuto20,2)-D96*(1-N96)*VLOOKUP(L96,EmAuto20,2)+(O96*(1-M96)-P96*(1-N96))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C96*M96*VLOOKUP(K96,EmTruck20,2)-D96*N96*VLOOKUP(L96,EmTruck20,2)+(O96*M96-P96*N96)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C96*(1-M96)*VLOOKUP(K96,EmAuto20,3)-D96*(1-N96)*VLOOKUP(L96,EmAuto20,3)+(O96*(1-M96)-P96*(1-N96))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C96*M96*VLOOKUP(K96,EmTruck20,3)-D96*N96*VLOOKUP(L96,EmTruck20,3)+(O96*M96-P96*N96)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C96*(1-M96)*VLOOKUP(K96,EmAuto20,4)-D96*(1-N96)*VLOOKUP(L96,EmAuto20,4)+(O96*(1-M96)-P96*(1-N96))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C96*M96*VLOOKUP(K96,EmTruck20,4)-D96*N96*VLOOKUP(L96,EmTruck20,4)+(O96*M96-P96*N96)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C96*(1-M96)*VLOOKUP(K96,EmAuto20,5)-D96*(1-N96)*VLOOKUP(L96,EmAuto20,5)+(O96*(1-M96)-P96*(1-N96))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C96*M96*VLOOKUP(K96,EmTruck20,5)-D96*N96*VLOOKUP(L96,EmTruck20,5)+(O96*M96-P96*N96)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C96*(1-M96)*VLOOKUP(K96,EmAuto20,6)-D96*(1-N96)*VLOOKUP(L96,EmAuto20,6)+(O96*(1-M96)-P96*(1-N96))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C96*M96*VLOOKUP(K96,EmTruck20,6)-D96*N96*VLOOKUP(L96,EmTruck20,6)+(O96*M96-P96*N96)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C96*(1-M96)*VLOOKUP(K96,EmAuto20,7)-D96*(1-N96)*VLOOKUP(L96,EmAuto20,7)+(O96*(1-M96)-P96*(1-N96))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C96*M96*VLOOKUP(K96,EmTruck20,7)-D96*N96*VLOOKUP(L96,EmTruck20,7)+(O96*M96-P96*N96)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C96*(1-M96)*VLOOKUP(K96,EmAuto20,8)-D96*(1-N96)*VLOOKUP(L96,EmAuto20,8)+(O96*(1-M96)-P96*(1-N96))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C96*M96*VLOOKUP(K96,EmTruck20,8)-D96*N96*VLOOKUP(L96,EmTruck20,8)+(O96*M96-P96*N96)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C96*VLOOKUP(K96,EmBus20,2)-D96*VLOOKUP(L96,EmBus20,2)+(O96-P96)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C96*VLOOKUP(K96,EmBus20,3)-D96*VLOOKUP(L96,EmBus20,3)+(O96-P96)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C96*VLOOKUP(K96,EmBus20,4)-D96*VLOOKUP(L96,EmBus20,4)+(O96-P96)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C96*VLOOKUP(K96,EmBus20,5)-D96*VLOOKUP(L96,EmBus20,5)+(O96-P96)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C96*VLOOKUP(K96,EmBus20,6)-D96*VLOOKUP(L96,EmBus20,6)+(O96-P96)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C96*VLOOKUP(K96,EmBus20,7)-D96*VLOOKUP(L96,EmBus20,7)+(O96-P96)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C96*VLOOKUP(K96,EmBus20,8)-D96*VLOOKUP(L96,EmBus20,8)+(O96-P96)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C96-D96)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C96-D96)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C96-D96)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C96-D96)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C96-D96)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C96-D96)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C96-D96)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C96-D96)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C96-D96)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C96-D96)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C96-D96)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C96-D96)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C96-D96)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C96-D96)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2053,5.6913843691683619E-2,0]
[null,2053,{"$f":"MAX(TREND(C66:C67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B97),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C97/E97,1)),MAX(5,ROUND(G97/I97,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D97/F97,1)),MAX(5,ROUND(H97/J97,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B97),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B97),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B97),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B97),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C97*(1-M97)*0.00000110231131*(VLOOKUP(K97,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K97,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(K97,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K97,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K97,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K97,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C97*M97*0.00000110231131*(VLOOKUP(K97,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K97,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(K97,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K97,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K97,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K97,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D97*(1-N97)*0.00000110231131*(VLOOKUP(L97,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L97,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(L97,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L97,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L97,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L97,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D97*N97*0.00000110231131*(VLOOKUP(L97,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L97,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(L97,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L97,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L97,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L97,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O97*(1-M97)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O97*M97*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P97*(1-N97)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P97*N97*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C97*0.00000110231131*(VLOOKUP(K97,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K97,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(K97,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K97,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K97,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K97,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D97*0.00000110231131*(VLOOKUP(L97,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L97,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+VLOOKUP(L97,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L97,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L97,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L97,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C97*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D97*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C97*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D97*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B97-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C97*(1-M97)*VLOOKUP(K97,EmAuto20,2)-D97*(1-N97)*VLOOKUP(L97,EmAuto20,2)+(O97*(1-M97)-P97*(1-N97))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C97*M97*VLOOKUP(K97,EmTruck20,2)-D97*N97*VLOOKUP(L97,EmTruck20,2)+(O97*M97-P97*N97)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C97*(1-M97)*VLOOKUP(K97,EmAuto20,3)-D97*(1-N97)*VLOOKUP(L97,EmAuto20,3)+(O97*(1-M97)-P97*(1-N97))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C97*M97*VLOOKUP(K97,EmTruck20,3)-D97*N97*VLOOKUP(L97,EmTruck20,3)+(O97*M97-P97*N97)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C97*(1-M97)*VLOOKUP(K97,EmAuto20,4)-D97*(1-N97)*VLOOKUP(L97,EmAuto20,4)+(O97*(1-M97)-P97*(1-N97))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C97*M97*VLOOKUP(K97,EmTruck20,4)-D97*N97*VLOOKUP(L97,EmTruck20,4)+(O97*M97-P97*N97)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C97*(1-M97)*VLOOKUP(K97,EmAuto20,5)-D97*(1-N97)*VLOOKUP(L97,EmAuto20,5)+(O97*(1-M97)-P97*(1-N97))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C97*M97*VLOOKUP(K97,EmTruck20,5)-D97*N97*VLOOKUP(L97,EmTruck20,5)+(O97*M97-P97*N97)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C97*(1-M97)*VLOOKUP(K97,EmAuto20,6)-D97*(1-N97)*VLOOKUP(L97,EmAuto20,6)+(O97*(1-M97)-P97*(1-N97))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C97*M97*VLOOKUP(K97,EmTruck20,6)-D97*N97*VLOOKUP(L97,EmTruck20,6)+(O97*M97-P97*N97)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C97*(1-M97)*VLOOKUP(K97,EmAuto20,7)-D97*(1-N97)*VLOOKUP(L97,EmAuto20,7)+(O97*(1-M97)-P97*(1-N97))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C97*M97*VLOOKUP(K97,EmTruck20,7)-D97*N97*VLOOKUP(L97,EmTruck20,7)+(O97*M97-P97*N97)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C97*(1-M97)*VLOOKUP(K97,EmAuto20,8)-D97*(1-N97)*VLOOKUP(L97,EmAuto20,8)+(O97*(1-M97)-P97*(1-N97))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C97*M97*VLOOKUP(K97,EmTruck20,8)-D97*N97*VLOOKUP(L97,EmTruck20,8)+(O97*M97-P97*N97)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C97*VLOOKUP(K97,EmBus20,2)-D97*VLOOKUP(L97,EmBus20,2)+(O97-P97)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C97*VLOOKUP(K97,EmBus20,3)-D97*VLOOKUP(L97,EmBus20,3)+(O97-P97)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C97*VLOOKUP(K97,EmBus20,4)-D97*VLOOKUP(L97,EmBus20,4)+(O97-P97)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C97*VLOOKUP(K97,EmBus20,5)-D97*VLOOKUP(L97,EmBus20,5)+(O97-P97)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C97*VLOOKUP(K97,EmBus20,6)-D97*VLOOKUP(L97,EmBus20,6)+(O97-P97)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C97*VLOOKUP(K97,EmBus20,7)-D97*VLOOKUP(L97,EmBus20,7)+(O97-P97)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C97*VLOOKUP(K97,EmBus20,8)-D97*VLOOKUP(L97,EmBus20,8)+(O97-P97)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C97-D97)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C97-D97)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C97-D97)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C97-D97)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C97-D97)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C97-D97)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C97-D97)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C97-D97)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C97-D97)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C97-D97)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C97-D97)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C97-D97)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C97-D97)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C97-D97)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0,null,null,2054,5.6402121421981199E-2,0]
[null,2054,{"$f":"MAX(TREND(C66:C67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(D66:D67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(E66:E67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(F66:F67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(G66:G67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(H66:H67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(I66:I67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(J66:J67,B66:B67,B98),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(C98/E98,1)),MAX(5,ROUND(G98/I98,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,MAX(5,ROUND(D98/F98,1)),MAX(5,ROUND(H98/J98,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M66:M67,B66:B67,B98),0),1)","v":0},{"$f":"MIN(MAX(TREND(N66:N67,B66:B67,B98),0),1)","v":0},{"$f":"MAX(TREND(O66:O67,B66:B67,B98),0)","v":0},{"$f":"MAX(TREND(P66:P67,B66:B67,B98),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,C98*(1-M98)*0.00000110231131*(VLOOKUP(K98,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K98,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(K98,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K98,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K98,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K98,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C98*M98*0.00000110231131*(VLOOKUP(K98,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K98,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(K98,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K98,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K98,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K98,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,D98*(1-N98)*0.00000110231131*(VLOOKUP(L98,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L98,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(L98,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L98,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L98,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L98,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D98*N98*0.00000110231131*(VLOOKUP(L98,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L98,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(L98,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L98,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L98,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L98,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,O98*(1-M98)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O98*M98*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,P98*(1-N98)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P98*N98*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,C98*0.00000110231131*(VLOOKUP(K98,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K98,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(K98,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K98,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K98,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K98,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,D98*0.00000110231131*(VLOOKUP(L98,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L98,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+VLOOKUP(L98,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L98,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L98,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L98,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,C98*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,D98*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,C98*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,D98*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B98-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C98*(1-M98)*VLOOKUP(K98,EmAuto20,2)-D98*(1-N98)*VLOOKUP(L98,EmAuto20,2)+(O98*(1-M98)-P98*(1-N98))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C98*M98*VLOOKUP(K98,EmTruck20,2)-D98*N98*VLOOKUP(L98,EmTruck20,2)+(O98*M98-P98*N98)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C98*(1-M98)*VLOOKUP(K98,EmAuto20,3)-D98*(1-N98)*VLOOKUP(L98,EmAuto20,3)+(O98*(1-M98)-P98*(1-N98))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C98*M98*VLOOKUP(K98,EmTruck20,3)-D98*N98*VLOOKUP(L98,EmTruck20,3)+(O98*M98-P98*N98)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C98*(1-M98)*VLOOKUP(K98,EmAuto20,4)-D98*(1-N98)*VLOOKUP(L98,EmAuto20,4)+(O98*(1-M98)-P98*(1-N98))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C98*M98*VLOOKUP(K98,EmTruck20,4)-D98*N98*VLOOKUP(L98,EmTruck20,4)+(O98*M98-P98*N98)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C98*(1-M98)*VLOOKUP(K98,EmAuto20,5)-D98*(1-N98)*VLOOKUP(L98,EmAuto20,5)+(O98*(1-M98)-P98*(1-N98))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C98*M98*VLOOKUP(K98,EmTruck20,5)-D98*N98*VLOOKUP(L98,EmTruck20,5)+(O98*M98-P98*N98)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C98*(1-M98)*VLOOKUP(K98,EmAuto20,6)-D98*(1-N98)*VLOOKUP(L98,EmAuto20,6)+(O98*(1-M98)-P98*(1-N98))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C98*M98*VLOOKUP(K98,EmTruck20,6)-D98*N98*VLOOKUP(L98,EmTruck20,6)+(O98*M98-P98*N98)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C98*(1-M98)*VLOOKUP(K98,EmAuto20,7)-D98*(1-N98)*VLOOKUP(L98,EmAuto20,7)+(O98*(1-M98)-P98*(1-N98))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C98*M98*VLOOKUP(K98,EmTruck20,7)-D98*N98*VLOOKUP(L98,EmTruck20,7)+(O98*M98-P98*N98)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=Hwy,0.00000110231131*(C98*(1-M98)*VLOOKUP(K98,EmAuto20,8)-D98*(1-N98)*VLOOKUP(L98,EmAuto20,8)+(O98*(1-M98)-P98*(1-N98))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C98*M98*VLOOKUP(K98,EmTruck20,8)-D98*N98*VLOOKUP(L98,EmTruck20,8)+(O98*M98-P98*N98)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C98*VLOOKUP(K98,EmBus20,2)-D98*VLOOKUP(L98,EmBus20,2)+(O98-P98)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C98*VLOOKUP(K98,EmBus20,3)-D98*VLOOKUP(L98,EmBus20,3)+(O98-P98)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C98*VLOOKUP(K98,EmBus20,4)-D98*VLOOKUP(L98,EmBus20,4)+(O98-P98)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C98*VLOOKUP(K98,EmBus20,5)-D98*VLOOKUP(L98,EmBus20,5)+(O98-P98)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C98*VLOOKUP(K98,EmBus20,6)-D98*VLOOKUP(L98,EmBus20,6)+(O98-P98)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C98*VLOOKUP(K98,EmBus20,7)-D98*VLOOKUP(L98,EmBus20,7)+(O98-P98)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$9,0.00000110231131*(C98*VLOOKUP(K98,EmBus20,8)-D98*VLOOKUP(L98,EmBus20,8)+(O98-P98)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C98-D98)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C98-D98)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C98-D98)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C98-D98)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C98-D98)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C98-D98)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$10,0.00000110231131*((C98-D98)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C98-D98)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C98-D98)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C98-D98)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C98-D98)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C98-D98)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C98-D98)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A60,1)=PARAMETERS!$J$11,0.00000110231131*((C98-D98)*PARAMETERS!$CW$37),0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO68:BO97)","v":7.7884488251044131},{"$f":"SUM(BP68:BP97)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB69:AB98)","v":0},null,{"$f":"SUM(AD69:AD98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO108,1)),\"Not Used\",INDEX(ModelGroup,BO108,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP108,1)),\"Not Used\",INDEX(ModelGroup,BP108,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AE9,MATCH(BO$108,$A:$A),0)+OFFSET($AL9,MATCH(BO$108,$A:$A),0)+OFFSET($AS9,MATCH(BO$108,$A:$A),0)+OFFSET($AZ9,MATCH(BO$108,$A:$A),0)","v":533.32227749916069},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN112+1","v":2026},587.28853022086946,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN113+1","v":2027},641.25478294255367,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,695.22103566424175,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,749.18728838592403,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,803.15354110763485,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,857.11979382931929,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,357.91088015256037,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,378.24089999740573,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,398.5709198422436,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,418.90093968707754,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,439.230959531915,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,459.56097937676054,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,479.89099922159721,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,500.22101906643263,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,520.5510389112801,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,540.88105875611438,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,561.21107860095208,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,581.54109844579762,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,601.87111829063372,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,622.20113813546914,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,642.53115798030728,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,662.86117782515146,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,683.19119766998892,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,703.52121751482696,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,723.85123735967136,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,744.18125720450871,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,764.51127704934436,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,784.84129689418046,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,805.17131673902577,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO112:BO141)","v":18241.992513902951},{"$f":"SUM(BP112:BP141)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO152,1)),\"Not Used\",INDEX(ModelGroup,BO152,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP152,1)),\"Not Used\",INDEX(ModelGroup,BP152,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AF9,MATCH(BO$152,$A:$A),0)+OFFSET($AM9,MATCH(BO$152,$A:$A),0)+OFFSET($AT9,MATCH(BO$152,$A:$A),0)+OFFSET($BA9,MATCH(BO$152,$A:$A),0)","v":0.66891050373639194},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN156+1","v":2026},0.73699307192290087,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN157+1","v":2027},0.80507564010936095,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0.87315820829585933,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0.94124077648230087,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,1.0093233446688286,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,1.0774059128552891,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,0.52544617883473577,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,0.55679130005329514,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,0.58813642127186727,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0.61948154249039988,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,0.65082666370897124,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,0.68217178492753072,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,0.71351690614608965,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,0.74486202736463536,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,0.77620714858322082,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,0.80755226980175343,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,0.83889739102032523,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,0.87024251223888494,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,0.9015876334574433,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,0.93293275467598868,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,0.96427787589456093,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,0.99562299711310687,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1.0269681183316794,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1.0583132395502506,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1.0896583607687971,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,1.1210034819873687,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,1.1523486032059154,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,1.1836937244244732,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,1.2150388456430334,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO156:BO185)","v":26.127685239565263},{"$f":"SUM(BP156:BP185)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM10 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO196,1)),\"Not Used\",INDEX(ModelGroup,BO196,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP196,1)),\"Not Used\",INDEX(ModelGroup,BP196,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AG9,MATCH(BO$196,$A:$A),0)+OFFSET($AN9,MATCH(BO$196,$A:$A),0)+OFFSET($AU9,MATCH(BO$196,$A:$A),0)+OFFSET($BB9,MATCH(BO$196,$A:$A),0)","v":2.1719575052182007E-2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN200+1","v":2026},2.40934327255105E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN201+1","v":2027},2.6467290398838154E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,2.8841148072165899E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,3.1215005745493518E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,3.3588863418822043E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,3.5962721092149708E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,6.9426288670650467E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,7.3683509947550805E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,7.794073122444998E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,8.2197952501348644E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,8.645517377824782E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,9.0712395055148141E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,9.4969616332047143E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,9.9226837608945989E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1.0348405888584662E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,1.0774128016274535E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,1.1199850143964451E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,1.1625572271654483E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,1.2051294399344379E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1.2477016527034264E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1.2902738654724182E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1.33284607824142E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1.3754182910104119E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1.4179905037794031E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1.460562716548405E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,1.5031349293173965E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,1.5457071420863853E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,1.588279354855375E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,1.6308515676243789E-2,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO200:BO229)","v":0.46927619875321347},{"$f":"SUM(BP200:BP229)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF SOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO240,1)),\"Not Used\",INDEX(ModelGroup,BO240,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP240,1)),\"Not Used\",INDEX(ModelGroup,BP240,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AH9,MATCH(BO$240,$A:$A),0)+OFFSET($AO9,MATCH(BO$240,$A:$A),0)+OFFSET($AV9,MATCH(BO$240,$A:$A),0)+OFFSET($BC9,MATCH(BO$240,$A:$A),0)","v":5.1611670695885124E-3},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN244+1","v":2026},5.6838690461375411E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN245+1","v":2027},6.206571022686333E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,6.7292729992351596E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,7.2519749757839341E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,7.7746769523329793E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,8.2973789288817712E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,3.5254427145736526E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,3.7264460586083205E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,3.9274494026429159E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,4.1284527466774693E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,4.3294560907120644E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,4.5304594347467305E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,4.7314627787813143E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,4.9324661228158824E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,5.1334694668505728E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,5.3344728108851314E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,5.535476154919723E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,5.7364794989543909E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,5.9374828429889686E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,6.1384861870235376E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,6.3394895310581335E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,6.5404928750927883E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,6.7414962191273834E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,6.9424995631619775E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,7.1435029071966315E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,7.3445062512312205E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,7.545509595265799E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,7.7465129393003741E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,7.9475162833350429E-3,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO244:BO273)","v":0.17904393947059624},{"$f":"SUM(BP244:BP273)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VOC EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO284,1)),\"Not Used\",INDEX(ModelGroup,BO284,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP284,1)),\"Not Used\",INDEX(ModelGroup,BP284,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AI9,MATCH(BO$284,$A:$A),0)+OFFSET($AP9,MATCH(BO$284,$A:$A),0)+OFFSET($AW9,MATCH(BO$284,$A:$A),0)+OFFSET($BD9,MATCH(BO$284,$A:$A),0)","v":0.12565503392838998},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN288+1","v":2026},0.1385741376645683,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN289+1","v":2027},0.15149324140073181,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0.16441234513691305,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0.17733144887306776,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,0.19025055260925497,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0.20316965634541848,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,2.9453667582275841E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,3.1082603119691202E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,3.2711538657111731E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,3.4340474194522665E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,3.5969409731943201E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,3.7598345269358534E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,3.9227280806775899E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,4.0856216344190011E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,4.2485151881611748E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,4.4114087419022702E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,4.5743022956443211E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,4.7371958493858612E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,4.9000894031275909E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,5.0629829568689999E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,5.2258765106110633E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,5.388770064352269E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,5.5516636180943352E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,5.7145571718363812E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,5.8774507255775932E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,6.0403442793196524E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,6.2032378330610677E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,6.3661313868027994E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,6.5290249405443382E-2,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO288:BO317)","v":2.2404414613171109},{"$f":"SUM(BP288:BP317)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM2.5 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO328,1)),\"Not Used\",INDEX(ModelGroup,BO328,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP328,1)),\"Not Used\",INDEX(ModelGroup,BP328,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($AJ9,MATCH(BO$328,$A:$A),0)+OFFSET($AQ9,MATCH(BO$328,$A:$A),0)+OFFSET($AX9,MATCH(BO$328,$A:$A),0)+OFFSET($BE9,MATCH(BO$328,$A:$A),0)","v":2.1719575052182007E-2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN332+1","v":2026},2.40934327255105E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN333+1","v":2027},2.6467290398838154E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,2.8841148072165899E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,3.1215005745493518E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,3.3588863418822043E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,3.5962721092149708E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,6.9426288670650467E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,7.3683509947550805E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,7.794073122444998E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,8.2197952501348644E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,8.645517377824782E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,9.0712395055148141E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,9.4969616332047143E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,9.9226837608945989E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1.0348405888584662E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,1.0774128016274535E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,1.1199850143964451E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,1.1625572271654483E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,1.2051294399344379E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1.2477016527034264E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1.2902738654724182E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1.33284607824142E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1.3754182910104119E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1.4179905037794031E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1.460562716548405E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,1.5031349293173965E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,1.5457071420863853E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,1.588279354855375E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,1.6308515676243789E-2,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO332:BO361)","v":0.46927619875321347},{"$f":"SUM(BP332:BP361)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO372,1)),\"Not Used\",INDEX(ModelGroup,BO372,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP372,1)),\"Not Used\",INDEX(ModelGroup,BP372,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BF9,MATCH(BO$372,$A:$A),0)","v":87.088143808677088},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN376+1","v":2026},88.576986238796678,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN377+1","v":2027},89.498302683493392,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,89.919976857279451,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,89.903439419212717,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,89.504221765976339,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,88.772464983803175,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,5.1071152146756704,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,4.736905960178361,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,4.3932776138629395,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,4.0743367398716117,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,3.7783238793527754,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,3.5036041243241414,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,3.2486583515614598,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,3.0120750703248969,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,2.7925428412428128,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,2.5888432264197245,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,2.3998442338205503,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,2.2244942212885159,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,2.0618162282627628,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1.9109027052075918,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,1.7709106130531354,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,1.6410568667327334,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,1.5206140988369958,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,1.4089067209174453,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1.3053072617025785,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,1.2092329628167953,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,1.1201426139605244,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,1.0375336108477664,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,0.9609392202403001,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO376:BO405)","v":681.07092013674082},{"$f":"SUM(BP376:BP405)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO416,1)),\"Not Used\",INDEX(ModelGroup,BO416,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP416,1)),\"Not Used\",INDEX(ModelGroup,BP416,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BG9,MATCH(BO$416,$A:$A),0)","v":20151.757706768251},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN420+1","v":2026},21153.932828015353,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN421+1","v":2027},22018.443408917152,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,22755.966947958193,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,23376.483650419716,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,23889.318280619642,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,24303.179625328859,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,9674.1511156624238,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,9745.9201455482944,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,9789.8573438443727,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,9808.4071016813195,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,9803.846135919639,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,9778.293822077334,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,9733.7219276962205,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,9671.9637796192001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,9594.7228968275867,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,9503.5811187694726,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,9400.0062574815711,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,9285.3593002560519,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,9160.9011881517363,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,9027.7991942625558,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,8887.1329243456094,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,8739.8999611764502,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,8587.021172824434,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,8429.3457039332661,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,8267.6556680400736,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,8102.6705579750278,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,7935.051390443693,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,7765.404600002862,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,7594.2856968021024,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO420:BO449)","v":365936.08145136846},{"$f":"SUM(BP420:BP449)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NOX EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO460,1)),\"Not Used\",INDEX(ModelGroup,BO460,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP460,1)),\"Not Used\",INDEX(ModelGroup,BP460,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BH9,MATCH(BO$460,$A:$A),0)","v":6840.9970595566601},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN464+1","v":2026},7044.1892580085314,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN465+1","v":2027},7191.5171216535027,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,7289.4203706265471,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,7343.7352358169246,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,7359.7458590465485,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,7342.2315508272886,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,3346.5181320045126,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,3314.1610382996141,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,3271.7149881707951,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,3220.6385154910054,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,3162.2424971440059,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,3097.7032303232645,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,3028.0744307343671,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,2954.2982369187011,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,2877.2152993901846,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,2797.5740272303997,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,2716.0390592043109,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,2633.1990212828928,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,2549.573627688947,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,2465.6201781565323,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,2381.73950001407,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,2298.2813799227069,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,2215.5495266141934,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,2133.8061027440499,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,2053.275860999232,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,1974.1499168437035,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,1896.5891877423774,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,1820.7275263560161,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,1746.6745730277767,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO464:BO493)","v":110367.20231183966},{"$f":"SUM(BP464:BP493)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM10 EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO504,1)),\"Not Used\",INDEX(ModelGroup,BO504,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP504,1)),\"Not Used\",INDEX(ModelGroup,BP504,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BI9,MATCH(BO$504,$A:$A),0)","v":1075.0367253441705},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN508+1","v":2026},1114.5174688956756,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN509+1","v":2027},1144.2315120032613,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,1165.2877690552082,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,1178.6918628481774,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,1185.3548933880063,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,1186.1015014430286,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,213.99788585610702,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,212.26190662344257,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,209.83718605822037,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,206.82126957913141,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,203.30188736232179,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,199.35782109899563,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,195.05969935324114,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,190.47072715253739,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,185.6473550119596,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,180.63989219412392,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,175.49306863784292,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,170.24654964701014,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,164.93540711569275,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,159.59055077349305,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,154.23912266537062,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,148.90485783072873,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,143.60841391596449,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,138.36767224162386,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,133.1980126483638,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,128.11256426401746,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,123.12243416598254,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,118.23691575786987,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,113.4636785359945,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO508:BO537)","v":11918.136611467564},{"$f":"SUM(BP508:BP537)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF SOX EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO548,1)),\"Not Used\",INDEX(ModelGroup,BO548,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP548,1)),\"Not Used\",INDEX(ModelGroup,BP548,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BJ9,MATCH(BO$548,$A:$A),0)","v":141.31324604149808},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN552+1","v":2026},145.44380930314912,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN553+1","v":2027},148.42912557187051,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,150.40136205839346,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,151.48029455244148,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,151.77436307436227,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,151.38164243749537,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,60.112137789984608,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,59.382649727060439,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,58.491337781398805,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,57.462497270619558,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,56.317937267645803,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,55.077201923437364,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,53.75777347236361,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,52.375258369657224,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,50.943557899121537,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,49.47502448638437,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,47.980604857840284,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,46.469971097383656,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,44.951640571718009,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,43.433085619785849,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,41.920833832320653,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,40.420559683274305,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,38.937168215465093,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,37.474871427915957,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,36.037257961634552,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,34.627356633751099,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,33.247694326659754,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,31.900348698838982,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,30.58699614713607,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO552:BO581)","v":2101.6076081006081},{"$f":"SUM(BP552:BP581)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VOC EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO592,1)),\"Not Used\",INDEX(ModelGroup,BO592,1))","v":"Avion/Jurupa"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,BP592,1)),\"Not Used\",INDEX(ModelGroup,BP592,1))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2025},{"$f":"OFFSET($BK9,MATCH(BO$592,$A:$A),0)","v":385.23830106602196},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN596+1","v":2026},397.05253593591516,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BN597+1","v":2027},405.67222101213287,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,411.4647716220631,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,414.76320225260815,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,415.86905511276075,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,415.05509274927437,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,56.234456795135998,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,55.462153542755146,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,54.550224287160354,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,53.5202431930744,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,52.391559215682499,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,51.181494915257247,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,49.905528782401063,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,48.577462380187434,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,47.209573509660018,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,45.812756511898137,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,44.396650734398307,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,42.969758109624358,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,41.539550720761341,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,40.112569161325879,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,38.694512432947505,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,37.290320067407613,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,35.904247105695838,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,34.539932517059427,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,33.200461595603066,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,31.888422829536413,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,30.605959699188777,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,29.354817824027634,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,28.136387845427034,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BO596:BO625)","v":3828.5942235269922},{"$f":"SUM(BP596:BP625)","v":0}]

{"sheet":"Final Calculations","index":11,"n_rows":80,"n_cols":57,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[null,"Final Calculations"]
[]
[null,"This sheet performs the final calculations before presenting the summary results."]
[null,"Both net present value and internal rate of return on investment are calculated."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A","NET PRESENT VALUE CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","INTERNAL RATE OF RETURN ON INVESTMENT AND PAYBACK PERIOD"]
[]
[]
[]
[]
[null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"Present","Present",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,null,"Total"]
[null,null,"(location 1)",null,null,null,null,"(location 2)",null,null,null,null,"(location 3)",null,null,null,null,"(location 4)",null,null,null,null,"Value","Value",null,null,null,null,"(location 1)",null,null,null,null,"(location 2)",null,null,null,null,"(location 3)",null,null,null,null,"(location 4)",null,null,null,null,"Total User","Project","ANNUAL","CUMULATIVE",null,"Years","ANNUAL"]
[null,null,"Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","of Total","of Total","NET",null,null,null,"Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Benefits in","Costs in","RETURNS","RETURNS",null,"After","RETURNS"]
[null,"Year","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","User","Project","PRESENT",null,null,"Year","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Constant","Constant","ON","AFTER",null,"Construction","ON"]
[null,null,"Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Benefits","Costs","VALUE",null,null,null,"Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Dollars","Dollars","INVESTMENT","PROJ OPENS",null,"Begins","INVESTMENT"]
[null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearStart","v":2023},{"$f":"IFERROR(IF(ISNA(VLOOKUP(BB24,$AB$34:$AY$63,24,FALSE)),VLOOKUP(BB24,$AB$25:$AY$32,24,FALSE),VLOOKUP(BB24,$AB$34:$AY$63,24,FALSE)),0)","v":-1000}]
[null,{"$f":"YearStart","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:V25)","v":0},{"$f":"'1) Project Information'!AE15","v":816.29787689085197},{"$f":"W25-X25","v":-816.29787689085197},null,null,{"$f":"YearStart","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC25:AV25)","v":0},{"$f":"'1) Project Information'!AD15","v":1000},{"$f":"AW25-AX25","v":-1000},null,null,{"$f":"BB24+1","v":2024},-1000]
[null,{"$f":"B25+1","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE16","v":762.89521204752521},{"$f":"W26-X26","v":-762.89521204752521},null,null,{"$f":"AB25+1","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD16","v":1000},{"$f":"AW26-AX26","v":-1000},null,null,{"$f":"BB25+1","v":2025},12625503.729571434]
[null,{"$f":"B26+1","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE17","v":0},0,null,null,{"$f":"AB26+1","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD17","v":0},0,null,null,2026,13996172.193640595]
[null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE18","v":0},0,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD18","v":0},0,null,null,2027,15365907.404363001]
[null,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE19","v":0},0,null,null,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD19","v":0},0,null,null,2028,16735100.614896264]
[null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE20","v":0},0,null,null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD20","v":0},0,null,null,2029,18104062.349859424]
[null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE21","v":0},0,null,null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD21","v":0},0,null,null,2030,19473036.550113197]
[null,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE22","v":0},0,null,null,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD22","v":0},0,null,null,2031,20842212.481073987]
[null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,22165794.570570555]
[null,{"$f":"YearOpen","v":2025},{"$f":"'Travel Time'!Z24+'Consumer Surplus'!AK24","v":3266220.1132267118},{"$f":"Reliability!AH26","v":258214.85366730863},{"$f":"'Vehicle Operating Costs'!AA24","v":27359.114153373597},{"$f":"'Accident Costs'!Y30","v":5548998.6577403089},{"$f":"Emissions!BR24","v":28681.431182585271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:V34)","v":9129474.1699702889},{"$f":"'1) Project Information'!AE24","v":712.98617948366837},{"$f":"W34-X34","v":9128761.1837908048},null,null,{"$f":"YearOpen","v":2025},{"$f":"'Travel Time'!AB24+'Consumer Surplus'!AM24","v":4581042.6726532755},{"$f":"Reliability!AJ26","v":184103.62200218887},{"$f":"'Vehicle Operating Costs'!AC24","v":38372.572906233007},{"$f":"'Accident Costs'!AA30","v":7782757.6710656481},{"$f":"Emissions!BT24","v":40227.190944087924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC34:AV34)","v":12626503.729571434},{"$f":"'1) Project Information'!AD24","v":1000},{"$f":"AW34-AX34","v":12625503.729571434},{"$f":"AY34","v":12625503.729571434},null,2033,23532275.31078716]
[null,{"$f":"B34+1","v":2026},{"$f":"'Travel Time'!Z25+'Consumer Surplus'!AK25","v":3394965.1138066002},{"$f":"Reliability!AH27","v":265148.59862506244},{"$f":"'Vehicle Operating Costs'!AA25","v":25187.617468595658},{"$f":"'Accident Costs'!Y31","v":5759081.2537260847},{"$f":"Emissions!BR25","v":29943.712886397429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9474326.2965127397,{"$f":"'1) Project Information'!AE25","v":666.3422238165125},{"$f":"W35-X35","v":9473659.9542889241},null,null,{"$f":"AB34+1","v":2026},{"$f":"'Travel Time'!AB25+'Consumer Surplus'!AM25","v":5094927.1897580596},{"$f":"Reliability!AJ27","v":176679.70684965601},{"$f":"'Vehicle Operating Costs'!AC25","v":37799.822025883579},{"$f":"'Accident Costs'!AA31","v":8642828.0362313278},{"$f":"Emissions!BT25","v":44937.438775668648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13997172.193640595,{"$f":"'1) Project Information'!AD25","v":1000},{"$f":"AW35-AX35","v":13996172.193640595},{"$f":"AZ34+AY35","v":26621675.923212029},null,2034,24899192.464109056]
[null,{"$f":"B35+1","v":2027},{"$f":"'Travel Time'!Z26+'Consumer Surplus'!AK26","v":3492891.3485982525},{"$f":"Reliability!AH28","v":270070.00383467617},{"$f":"'Vehicle Operating Costs'!AA26","v":23183.148946997484},{"$f":"'Accident Costs'!Y32","v":5917927.5266256761},{"$f":"Emissions!BR26","v":30997.791691841434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9735069.8196974434,{"$f":"'1) Project Information'!AE26","v":622.74974188459112},{"$f":"W36-X36","v":9734447.0699555594},null,null,{"$f":"AB35+1","v":2027},{"$f":"'Travel Time'!AB26+'Consumer Surplus'!AM26","v":5608820.2269308371},{"$f":"Reliability!AJ28","v":168186.02517881512},{"$f":"'Vehicle Operating Costs'!AC26","v":37227.071145528986},{"$f":"'Accident Costs'!AA32","v":9502898.4013973232},{"$f":"Emissions!BT26","v":49775.679710495955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15366907.404363001,{"$f":"'1) Project Information'!AD26","v":1000},15365907.404363001,{"$f":"AZ35+AY36","v":41987583.327575028},null,2035,26266598.548737738]
[null,2028,{"$f":"'Travel Time'!Z27+'Consumer Surplus'!AK27","v":3563478.5601123669},{"$f":"Reliability!AH29","v":273212.69069888064},{"$f":"'Vehicle Operating Costs'!AA27","v":21333.148115974494},{"$f":"'Accident Costs'!Y33","v":6031342.1724628331},{"$f":"Emissions!BR27","v":31862.461198177676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9921229.0325882323,{"$f":"'1) Project Information'!AE27","v":582.00910456503846},9920647.0234836675,null,null,2028,{"$f":"'Travel Time'!AB27+'Consumer Surplus'!AM27","v":6122719.61411242},{"$f":"Reliability!AJ29","v":159012.27346946034},{"$f":"'Vehicle Operating Costs'!AC27","v":36654.320265174742},{"$f":"'Accident Costs'!AA33","v":10362968.766563069},{"$f":"Emissions!BT27","v":54745.640486139688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16736100.614896264,{"$f":"'1) Project Information'!AD27","v":1000},16735100.614896264,58722683.942471296,null,2036,27634527.232027516]
[null,2029,{"$f":"'Travel Time'!Z28+'Consumer Surplus'!AK28","v":3609883.6545855044},{"$f":"Reliability!AH30","v":274788.32584585971},{"$f":"'Vehicle Operating Costs'!AA28","v":19625.983073794974},{"$f":"'Accident Costs'!Y34","v":6104589.6780895637},{"$f":"Emissions!BR28","v":32555.057685309082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10041442.699280031,{"$f":"'1) Project Information'!AE28","v":543.93374258414804},10040898.765537446,null,null,2029,{"$f":"'Travel Time'!AB28+'Consumer Surplus'!AM28","v":6636623.8605376575},{"$f":"Reliability!AJ30","v":149466.64249577085},{"$f":"'Vehicle Operating Costs'!AC28","v":36081.569384820395},{"$f":"'Accident Costs'!AA34","v":11223039.131728746},{"$f":"Emissions!BT28","v":59851.145712426049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18105062.349859424,{"$f":"'1) Project Information'!AD28","v":1000},18104062.349859424,76826746.292330712,null,2037,29002997.296468243]
[null,2030,{"$f":"'Travel Time'!Z29+'Consumer Surplus'!AK29","v":3634967.833932098},{"$f":"Reliability!AH31","v":274988.49385209195},{"$f":"'Vehicle Operating Costs'!AA29","v":18050.882751287976},{"$f":"'Accident Costs'!Y35","v":6142440.1595327277},{"$f":"Emissions!BR29","v":33091.566673007292},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10103538.936741212,{"$f":"'1) Project Information'!AE29","v":508.34929213471781},10103030.587449078,null,null,2030,{"$f":"'Travel Time'!AB29+'Consumer Surplus'!AM29","v":7150531.9082234381},{"$f":"Reliability!AJ31","v":139790.20619490315},{"$f":"'Vehicle Operating Costs'!AC29","v":35508.818504470953},{"$f":"'Accident Costs'!AA35","v":12083109.496894741},{"$f":"Emissions!BT29","v":65096.120295644447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19474036.550113197,{"$f":"'1) Project Information'!AD29","v":1000},19473036.550113197,96299782.842443913,null,2038,30372015.905900113]
[null,2031,{"$f":"'Travel Time'!Z30+'Consumer Surplus'!AK30","v":3641321.6507542916},{"$f":"Reliability!AH32","v":273986.41889913479},{"$f":"'Vehicle Operating Costs'!AA30","v":16597.874062327333},{"$f":"'Accident Costs'!Y36","v":6149211.5148138152},{"$f":"Emissions!BR30","v":33486.721877769764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10114604.18040734,{"$f":"'1) Project Information'!AE30","v":475.09279638758665},10114129.087610953,null,null,2031,{"$f":"'Travel Time'!AB30+'Consumer Surplus'!AM30","v":7664442.9855418298},{"$f":"Reliability!AJ32","v":130168.97392701067},{"$f":"'Vehicle Operating Costs'!AC30","v":34936.067624116491},{"$f":"'Accident Costs'!AA36","v":12943179.862060487},{"$f":"Emissions!BT30","v":70484.591920545296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20843212.481073987,{"$f":"'1) Project Information'!AD30","v":1000},20842212.481073987,117141995.3235179,null,2039,31741581.285176486]
[null,2032,{"$f":"'Travel Time'!Z31+'Consumer Surplus'!AK31","v":3631288.1002508607},{"$f":"Reliability!AH33","v":271938.54711507855},{"$f":"'Vehicle Operating Costs'!AA31","v":15257.723593407769},{"$f":"'Accident Costs'!Y37","v":6128808.1772808097},{"$f":"Emissions!BR31","v":13356.120843322837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10060648.66908348,{"$f":"'1) Project Information'!AE31","v":444.01195924073528},10060204.65712424,null,null,2032,{"$f":"'Travel Time'!AB31+'Consumer Surplus'!AM31","v":8178356.5164785162},{"$f":"Reliability!AJ33","v":120743.96709764503},{"$f":"'Vehicle Operating Costs'!AC31","v":34363.316743762087},{"$f":"'Accident Costs'!AA37","v":13803250.227226155},{"$f":"Emissions!BT31","v":30080.543024476032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22166794.570570555,{"$f":"'1) Project Information'!AD31","v":1000},22165794.570570555,139307789.89408845,null,2040,33111684.90919885]
[null,2033,{"$f":"'Travel Time'!Z32+'Consumer Surplus'!AK32","v":3606983.8772455649},{"$f":"Reliability!AH34","v":268986.00046041969},{"$f":"'Vehicle Operating Costs'!AA32","v":14021.883507352277},{"$f":"'Accident Costs'!Y38","v":6084756.7338346727},{"$f":"Emissions!BR32","v":13391.92479970135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9988140.4198477101,{"$f":"'1) Project Information'!AE32","v":414.96444788853762},9987725.4553998224,null,null,2033,{"$f":"'Travel Time'!AB32+'Consumer Surplus'!AM32","v":8692272.0623392444},{"$f":"Reliability!AJ34","v":111619.62717080399},{"$f":"'Vehicle Operating Costs'!AC32","v":33790.565863412601},{"$f":"'Accident Costs'!AA38","v":14663320.592392245},{"$f":"Emissions!BT32","v":32272.463021455071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23533275.31078716,{"$f":"'1) Project Information'!AD32","v":1000},23532275.31078716,162840065.20487562,null,2041,34482313.282461666]
[null,2034,{"$f":"'Travel Time'!Z33+'Consumer Surplus'!AK33","v":3570318.9280665489},{"$f":"Reliability!AH35","v":265255.91219339776},{"$f":"'Vehicle Operating Costs'!AA33","v":12882.441359353656},{"$f":"'Accident Costs'!Y39","v":6020238.6523933979},{"$f":"Emissions!BR33","v":13388.844357755814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9882084.778370453,{"$f":"'1) Project Information'!AE33","v":387.81724101732487},9881696.9611294363,null,null,2034,{"$f":"'Travel Time'!AB33+'Consumer Surplus'!AM33","v":9206189.2831295058},{"$f":"Reliability!AJ35","v":102870.8160303773},{"$f":"'Vehicle Operating Costs'!AC33","v":33217.814983058372},{"$f":"'Accident Costs'!AA39","v":15523390.957557909},{"$f":"Emissions!BT33","v":34523.592408202647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24900192.464109056,{"$f":"'1) Project Information'!AD33","v":1000},24899192.464109056,187739257.66898468,null,2042,35853449.377601668]
[null,2035,{"$f":"'Travel Time'!Z34+'Consumer Surplus'!AK34","v":3523014.4229363236},{"$f":"Reliability!AH36","v":260862.65318669676},{"$f":"'Vehicle Operating Costs'!AA34","v":11832.073544994733},{"$f":"'Accident Costs'!Y40","v":5938120.3443857087},{"$f":"Emissions!BR34","v":13350.923963955029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9747180.418017678,{"$f":"'1) Project Information'!AE34","v":362.44601964235966},9746817.9719980359,null,null,2035,{"$f":"'Travel Time'!AB34+'Consumer Surplus'!AM34","v":9720107.9112763498},{"$f":"Reliability!AJ36","v":94548.630320863551},{"$f":"'Vehicle Operating Costs'!AC34","v":32645.064102703967},{"$f":"'Accident Costs'!AA40","v":16383461.322723575},{"$f":"Emissions!BT34","v":36835.620314244123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26267598.548737738,{"$f":"'1) Project Information'!AD34","v":1000},26266598.548737738,214005856.21772242,null,2043,37225073.790730104]
[null,2036,{"$f":"'Travel Time'!Z35+'Consumer Surplus'!AK35","v":3466619.2680850765},{"$f":"Reliability!AH37","v":255908.9576610495},{"$f":"'Vehicle Operating Costs'!AA35","v":10864.002119779017},{"$f":"'Accident Costs'!Y41","v":5840980.7708901959},{"$f":"Emissions!BR35","v":13281.878340788653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9587654.8770968895,{"$f":"'1) Project Information'!AE35","v":338.73459779659788},9587316.142499093,null,null,2036,{"$f":"'Travel Time'!AB35+'Consumer Surplus'!AM35","v":10234027.733319107},{"$f":"Reliability!AJ37","v":86685.217845862193},{"$f":"'Vehicle Operating Costs'!AC35","v":32072.313222349359},{"$f":"'Accident Costs'!AA41","v":17243531.687889665},{"$f":"Emissions!BT35","v":39210.279750532325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27635527.232027516,{"$f":"'1) Project Information'!AD35","v":1000},27634527.232027516,241640383.44974995,null,2044,38597165.662163176]
[null,2037,{"$f":"'Travel Time'!Z36+'Consumer Surplus'!AK36","v":3402525.2694680942},{"$f":"Reliability!AH38","v":250486.95624766097},{"$f":"'Vehicle Operating Costs'!AA36","v":9971.9547483048209},{"$f":"'Accident Costs'!Y42","v":5731136.7851508036},{"$f":"Emissions!BR36","v":13185.11717446261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9407306.0827893261,{"$f":"'1) Project Information'!AE36","v":316.57439046411014},9406989.5083988626,null,null,2037,{"$f":"'Travel Time'!AB36+'Consumer Surplus'!AM36","v":10747948.576888554},{"$f":"Reliability!AJ38","v":79297.755493313496},{"$f":"'Vehicle Operating Costs'!AC36","v":31499.562341999786},{"$f":"'Accident Costs'!AA42","v":18103602.053055327},{"$f":"Emissions!BT36","v":41649.348689048173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29003997.296468243,{"$f":"'1) Project Information'!AD36","v":1000},29002997.296468243,270643380.7462182,null,2045,39969703.403428495]
[null,2038,{"$f":"'Travel Time'!Z37+'Consumer Surplus'!AK37","v":3331981.0524406265},{"$f":"Reliability!AH39","v":244679.1236867375},{"$f":"'Vehicle Operating Costs'!AA37","v":9150.1275583821553},{"$f":"'Accident Costs'!Y43","v":5610666.3894947385},{"$f":"Emissions!BR37","v":13063.768018390158},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9209540.4611988757,{"$f":"'1) Project Information'!AE37","v":295.86391632159825},9209244.597282555,null,null,2038,{"$f":"'Travel Time'!AB37+'Consumer Surplus'!AM37","v":11261870.301273335},{"$f":"Reliability!AJ39","v":72391.723776094892},{"$f":"'Vehicle Operating Costs'!AC37","v":30926.811461645582},{"$f":"'Accident Costs'!AA43","v":18963672.418220997},{"$f":"Emissions!BT37","v":44154.65116803936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30373015.905900113,{"$f":"'1) Project Information'!AD37","v":1000},30372015.905900113,301015396.65211833,null,2046,41342665.264844455]
[null,2039,{"$f":"'Travel Time'!Z38+'Consumer Surplus'!AK38","v":3256104.8343743654},{"$f":"Reliability!AH40","v":238559.1479098241},{"$f":"'Vehicle Operating Costs'!AA38","v":8393.1506914429301},{"$f":"'Accident Costs'!Y44","v":5481430.0710700201},{"$f":"Emissions!BR38","v":12920.697539510598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8997407.9015851635,{"$f":"'1) Project Information'!AE38","v":276.50833301083946},8997131.3932521529,null,null,2039,{"$f":"'Travel Time'!AB38+'Consumer Surplus'!AM38","v":11775792.790471606},{"$f":"Reliability!AJ40","v":65963.592313031753},{"$f":"'Vehicle Operating Costs'!AC38","v":30354.060581291444},{"$f":"'Accident Costs'!AA44","v":19823742.783387076},{"$f":"Emissions!BT38","v":46728.058423483715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31742581.285176486,{"$f":"'1) Project Information'!AD38","v":1000},31741581.285176486,332756977.93729484,null,2047,42716032.925326809]
[null,2040,{"$f":"'Travel Time'!Z39+'Consumer Surplus'!AK39","v":3175896.1401463002},{"$f":"Reliability!AH41","v":232192.72673620953},{"$f":"'Vehicle Operating Costs'!AA39","v":7696.0563554082801},{"$f":"'Accident Costs'!Y45","v":5345090.3682373883},{"$f":"Emissions!BR39","v":12758.531225479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8773633.8227007873,{"$f":"'1) Project Information'!AE39","v":258.4190028138687},8773375.4036979731,null,null,2040,{"$f":"'Travel Time'!AB39+'Consumer Surplus'!AM39","v":12289715.947993968},{"$f":"Reliability!AJ41","v":60003.012903804374},{"$f":"'Vehicle Operating Costs'!AC39","v":29781.309700941434},{"$f":"'Accident Costs'!AA45","v":20683813.148552753},{"$f":"Emissions!BT39","v":49371.490047383733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33112684.90919885,{"$f":"'1) Project Information'!AD39","v":1000},33111684.90919885,365868662.84649372,null,2048,44089800.975439601]
[null,2041,{"$f":"'Travel Time'!Z40+'Consumer Surplus'!AK40","v":3092246.5437704287},{"$f":"Reliability!AH42","v":225638.29793489663},{"$f":"'Vehicle Operating Costs'!AA40","v":7054.2492000433895},{"$f":"'Accident Costs'!Y46","v":5203129.8078068634},{"$f":"Emissions!BR40","v":12579.671662418697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8540648.5703746509,{"$f":"'1) Project Information'!AE40","v":241.51308674193336},8540407.0572879091,null,null,2041,{"$f":"'Travel Time'!AB40+'Consumer Surplus'!AM40","v":12803639.69292737},{"$f":"Reliability!AJ42","v":54494.601821452889},{"$f":"'Vehicle Operating Costs'!AC40","v":29208.558820587408},{"$f":"'Accident Costs'!AA46","v":21543883.513718747},{"$f":"Emissions!BT40","v":52086.915173506073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34483313.282461666,{"$f":"'1) Project Information'!AD40","v":1000},34482313.282461666,400350976.12895536,null,2049,45463926.32218717]
[null,2042,{"$f":"'Travel Time'!Z41+'Consumer Surplus'!AK41","v":3005949.5131936399},{"$f":"Reliability!AH43","v":218947.70796093118},{"$f":"'Vehicle Operating Costs'!AA41","v":6463.47884765872},{"$f":"'Accident Costs'!Y47","v":5056867.3425357994},{"$f":"Emissions!BR41","v":12386.315485149782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8300614.3580231788,{"$f":"'1) Project Information'!AE41","v":225.71316517937697},8300388.6448579989,null,null,2042,{"$f":"'Travel Time'!AB41+'Consumer Surplus'!AM41","v":13317563.956913084},{"$f":"Reliability!AJ43","v":49419.380172631645},{"$f":"'Vehicle Operating Costs'!AC41","v":28635.807940232975},{"$f":"'Accident Costs'!AA47","v":22403953.878884494},{"$f":"Emissions!BT41","v":54876.353691226774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35854449.377601668,{"$f":"'1) Project Information'!AD41","v":1000},35853449.377601668,436204425.50655705,null,2050,46838393.012866236]
[null,2043,{"$f":"'Travel Time'!Z42+'Consumer Surplus'!AK42","v":2917709.4294511108},{"$f":"Reliability!AH44","v":212166.82426543446},{"$f":"'Vehicle Operating Costs'!AA42","v":5919.8144239212488},{"$f":"'Accident Costs'!Y48","v":4907473.4083498381},{"$f":"Emissions!BR42","v":12180.469094614244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8055449.9455849184,{"$f":"'1) Project Information'!AE42","v":210.94688334521211},8055238.9987015733,null,null,2043,{"$f":"'Travel Time'!AB42+'Consumer Surplus'!AM42","v":13831488.681803908},{"$f":"Reliability!AJ44","v":44755.93032804472},{"$f":"'Vehicle Operating Costs'!AC42","v":28063.057059883373},{"$f":"'Accident Costs'!AA48","v":23264024.244050171},{"$f":"Emissions!BT42","v":57741.87748809281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37226073.790730104,{"$f":"'1) Project Information'!AD42","v":1000},37225073.790730104,473429499.29728717,null,2051,48213191.612070099]
[null,2044,{"$f":"'Travel Time'!Z43+'Consumer Surplus'!AK43","v":2828149.8459509225},{"$f":"Reliability!AH45","v":205336.09570014785},{"$f":"'Vehicle Operating Costs'!AA43","v":5419.6209446516168},{"$f":"'Accident Costs'!Y49","v":4755983.7115319641},{"$f":"Emissions!BR43","v":11963.963230477122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7806853.2373581631,{"$f":"'1) Project Information'!AE43","v":197.14661994879637},7806656.0907382146,null,null,2044,{"$f":"'Travel Time'!AB43+'Consumer Surplus'!AM43","v":14345413.817824826},{"$f":"Reliability!AJ45","v":40481.31722076673},{"$f":"'Vehicle Operating Costs'!AC43","v":27490.306179528823},{"$f":"'Accident Costs'!AA49","v":24124094.609216254},{"$f":"Emissions!BT43","v":60685.611721795925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38598165.662163176,{"$f":"'1) Project Information'!AD43","v":1000},38597165.662163176,512026664.95945036,null,2052,49579718.664332345]
[null,2045,{"$f":"'Travel Time'!Z44+'Consumer Surplus'!AK44","v":2737821.0486242822},{"$f":"Reliability!AH46","v":198491.06518724893},{"$f":"'Vehicle Operating Costs'!AA44","v":4959.5374247823256},{"$f":"'Accident Costs'!Y50","v":4603311.8476098143},{"$f":"Emissions!BR44","v":11738.466480678895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7556321.9653268065,{"$f":"'1) Project Information'!AE44","v":184.24917752223956},{"$f":"W54-X54","v":7556137.7161492845},null,null,2045,{"$f":"'Travel Time'!AB44+'Consumer Surplus'!AM44","v":14859339.32211891},{"$f":"Reliability!AJ46","v":36571.815506263854},{"$f":"'Vehicle Operating Costs'!AC44","v":26917.555299174623},{"$f":"'Accident Costs'!AA50","v":24984164.97438192},{"$f":"Emissions!BT44","v":63709.73612222512},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39970703.403428495,{"$f":"'1) Project Information'!AD44","v":1000},39969703.403428495,551996368.3628788,null,2053,50955990.170605876]
[null,2046,{"$f":"'Travel Time'!Z45+'Consumer Surplus'!AK45","v":2647206.9730060981},{"$f":"Reliability!AH47","v":191662.83850167203},{"$f":"'Vehicle Operating Costs'!AA45","v":4536.4565851887055},{"$f":"'Accident Costs'!Y51","v":4450260.8457970461},{"$f":"Emissions!BR45","v":11505.497803903369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7305172.6116939085,{"$f":"'1) Project Information'!AE45","v":172.19549301143888},7305000.4162008967,null,null,2046,{"$f":"'Travel Time'!AB45+'Consumer Surplus'!AM45","v":15373265.157586008},{"$f":"Reliability!AJ47","v":33003.476967767201},{"$f":"'Vehicle Operating Costs'!AC45","v":26344.80441882036},{"$f":"'Accident Costs'!AA51","v":25844235.339547575},{"$f":"Emissions!BT45","v":66816.486324291094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41343665.264844455,{"$f":"'1) Project Information'!AD45","v":1000},41342665.264844455,593339033.62772322,null,2054,52332447.370491222]
[null,2047,{"$f":"'Travel Time'!Z46+'Consumer Surplus'!AK46","v":2556731.5299850591},{"$f":"Reliability!AH48","v":184898.10465013993},{"$f":"'Vehicle Operating Costs'!AA46","v":4147.5060420319624},{"$f":"'Accident Costs'!Y52","v":4297533.7255620081},{"$f":"Emissions!BR46","v":11266.438135547291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7054577.3043747861,{"$f":"'1) Project Information'!AE46","v":160.93036730041013},7054416.3740074858,null,null,2047,{"$f":"'Travel Time'!AB46+'Consumer Surplus'!AM46","v":15887191.291947937},{"$f":"Reliability!AJ48","v":29755.719894496688},{"$f":"'Vehicle Operating Costs'!AC46","v":25772.053538470936},{"$f":"'Accident Costs'!AA52","v":26704305.704713669},{"$f":"Emissions!BT46","v":70008.155232232413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42717032.925326809,{"$f":"'1) Project Information'!AD46","v":1000},42716032.925326809,636055066.55305004,null,2055,0]
[null,2048,{"$f":"'Travel Time'!Z47+'Consumer Surplus'!AK47","v":2466764.3879566249},{"$f":"Reliability!AH49","v":178327.24043287459},{"$f":"'Vehicle Operating Costs'!AA47","v":3790.0308714811626},{"$f":"'Accident Costs'!Y53","v":4145743.1451703901},{"$f":"Emissions!BR47","v":11022.541142774588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6805647.3455741461,{"$f":"'1) Project Information'!AE47","v":150.40221243028986},6805496.9433617154,null,null,2048,{"$f":"'Travel Time'!AB47+'Consumer Surplus'!AM47","v":16401117.696988327},{"$f":"Reliability!AJ49","v":26820.811497692579},{"$f":"'Vehicle Operating Costs'!AC47","v":25199.302658116212},{"$f":"'Accident Costs'!AA53","v":27564376.069879334},{"$f":"Emissions!BT47","v":73287.094416137261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44090800.975439601,{"$f":"'1) Project Information'!AD47","v":1000},44089800.975439601,680144867.52848959,null,2056,0]
[null,2049,{"$f":"'Travel Time'!Z48+'Consumer Surplus'!AK48","v":2377626.2554073264},{"$f":"Reliability!AH50","v":171832.58479339952},{"$f":"'Vehicle Operating Costs'!AA48","v":3461.5774503780567},{"$f":"'Accident Costs'!Y54","v":3995420.2158290031},{"$f":"Emissions!BR48","v":10774.943189584828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6559115.5766696921,{"$f":"'1) Project Information'!AE48","v":140.56281535541109},6558975.0138543369,null,null,2049,{"$f":"'Travel Time'!AB48+'Consumer Surplus'!AM48","v":16915044.347934637},{"$f":"Reliability!AJ50","v":24153.271888357638},{"$f":"'Vehicle Operating Costs'!AC48","v":24626.551777762186},{"$f":"'Accident Costs'!AA54","v":28424446.435045},{"$f":"Emissions!BT48","v":76655.715541414975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45464926.32218717,{"$f":"'1) Project Information'!AD48","v":1000},45463926.32218717,725608793.85067677,null,2057,0]
[null,2050,{"$f":"'Travel Time'!Z49+'Consumer Surplus'!AK49","v":2289593.7045289637},{"$f":"Reliability!AH51","v":165450.05667079042},{"$f":"'Vehicle Operating Costs'!AA49","v":3159.8784805035839},{"$f":"'Accident Costs'!Y55","v":3847022.5493088844},{"$f":"Emissions!BR49","v":10524.672568506609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6315750.8615576485,{"$f":"'1) Project Information'!AE49","v":131.36711715458981},6315619.4944404941,null,null,2050,{"$f":"'Travel Time'!AB49+'Consumer Surplus'!AM49","v":17428971.222947843},{"$f":"Reliability!AJ51","v":21734.696977905249},{"$f":"'Vehicle Operating Costs'!AC49","v":24053.800897412642},{"$f":"'Accident Costs'!AA55","v":29284516.800211094},{"$f":"Emissions!BT49","v":80116.49183198117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46839393.012866236,{"$f":"'1) Project Information'!AD49","v":1000},46838393.012866236,772447186.86354303,null,2058,0]
[null,2051,{"$f":"'Travel Time'!Z50+'Consumer Surplus'!AK50","v":2202903.5732931476},{"$f":"Reliability!AH52","v":159262.48722063162},{"$f":"'Vehicle Operating Costs'!AA50","v":2882.8391107510561},{"$f":"'Accident Costs'!Y56","v":3700941.6016175626},{"$f":"Emissions!BR50","v":10272.65805150885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6076263.1592936013,{"$f":"'1) Project Information'!AE50","v":122.77300668653251},6076140.3862869143,null,null,2051,{"$f":"'Travel Time'!AB50+'Consumer Surplus'!AM50","v":17942898.302699901},{"$f":"Reliability!AJ52","v":19553.134408452403},{"$f":"'Vehicle Operating Costs'!AC50","v":23481.050017057918},{"$f":"'Accident Costs'!AA56","v":30144587.165376756},{"$f":"Emissions!BT50","v":83671.95956793084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48214191.612070099,{"$f":"'1) Project Information'!AD50","v":1000},48213191.612070099,820660378.47561312,null,2059,0]
[null,2052,{"$f":"'Travel Time'!Z51+'Consumer Surplus'!AK51","v":2117756.9804867189},{"$f":"Reliability!AH53","v":78459.617637803414},{"$f":"'Vehicle Operating Costs'!AA51","v":2628.5240776520077},{"$f":"'Accident Costs'!Y57","v":3557509.3703840519},{"$f":"Emissions!BR51","v":10019.73680899186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5766374.2293952182,{"$f":"'1) Project Information'!AE51","v":114.74112774442291},5766259.4882674739,null,null,2052,{"$f":"'Travel Time'!AB51+'Consumer Surplus'!AM51","v":18456825.570024557},{"$f":"Reliability!AJ53","v":9002.545010157779},{"$f":"'Vehicle Operating Costs'!AC51","v":22908.299136704009},{"$f":"'Accident Costs'!AA57","v":31004657.530542422},{"$f":"Emissions!BT51","v":87324.719618496834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49580718.664332345,{"$f":"'1) Project Information'!AD51","v":1000},49579718.664332345,870240097.13994551,null,2060,0]
[null,2053,{"$f":"'Travel Time'!Z52+'Consumer Surplus'!AK52","v":2034322.9854999441},{"$f":"Reliability!AH54","v":75500.543168071425},{"$f":"'Vehicle Operating Costs'!AA52","v":2395.1457903958089},{"$f":"'Accident Costs'!Y58","v":3417004.4990866962},{"$f":"Emissions!BR52","v":9766.6617422504532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5538989.8352873577,{"$f":"'1) Project Information'!AE52","v":107.23469882656347},5538882.6005885312,null,null,2053,{"$f":"'Travel Time'!AB52+'Consumer Surplus'!AM52","v":18970753.00962206},{"$f":"Reliability!AJ54","v":8096.2780078700935},{"$f":"'Vehicle Operating Costs'!AC52","v":22335.548256349459},{"$f":"'Accident Costs'!AA58","v":31864727.895708498},{"$f":"Emissions!BT52","v":91077.439011104128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50956990.170605876,{"$f":"'1) Project Information'!AD52","v":1000},50955990.170605876,921196087.3105514]
[null,2054,{"$f":"'Travel Time'!Z53+'Consumer Surplus'!AK53","v":1952741.9221593796},{"$f":"Reliability!AH55","v":72569.34191011636},{"$f":"'Vehicle Operating Costs'!AA53","v":2181.0532918120521},{"$f":"'Accident Costs'!Y59","v":3279657.8370699915},{"$f":"Emissions!BR53","v":9514.1082715786797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5316664.2627028776,{"$f":"'1) Project Information'!AE53","v":100.21934469772287},5316564.0433581797,null,null,2054,{"$f":"'Travel Time'!AB53+'Consumer Surplus'!AM53","v":19484680.607812323},{"$f":"Reliability!AJ55","v":7272.8518913768585},{"$f":"'Vehicle Operating Costs'!AC53","v":21762.797376000093},{"$f":"'Accident Costs'!AA59","v":32724798.260874178},{"$f":"Emissions!BT53","v":94932.852537349041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52333447.370491222,{"$f":"'1) Project Information'!AD53","v":1000},52332447.370491222,973528534.68104267,null,"Internal Rate",null,null,"The INTERNAL RATE OF RETURN  (IRR)  is the discount rate at which benefits and costs break even (are equal).  For a project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of Return",{"$f":"IF(SUM(BC24:BC61)=0,\"N/A\",IRR(BC24:BC61))","v":111.42244083065505},null,"with an IRR greater than the Discount Rate, benefits are greater than costs, and the project has a positive economic value.  The"]
[null,"Total",{"$f":"SUM(C34:C63)","v":90795984.861343205},6517822.2166542476,310406.89459202881,153052679.16338867,494832.69312643999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W25:W63)","v":251171725.8291046},{"$f":"SUM(X25:X63)","v":11045.991193935555},{"$f":"SUM(Y25:Y63)","v":251160679.83791068},null,null,"Total",{"$f":"SUM(AC34:AC63)","v":360983582.26007938},2306647.6246628384,902030.55423349398,607613338.97909701,1752935.2629696578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW25:AW63)","v":973558534.68104267},{"$f":"SUM(AX25:AX63)","v":32000},{"$f":"SUM(AY25:AY63)","v":973526534.68104267},{"$f":"INDEX($AZ$34:$AZ$63,COUNT($AZ$34:$AZ$63))","v":973528534.68104267},null,null,null,null,"IRR allows projects with different costs, different benefit flows, and different time periods to be compared."]
[]
[null,null,{"$f":"'Travel Time'!AD55","v":14507352.374196991},"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback",null,null,"The PAYBACK PERIOD is the number of years it takes for the net benefits (benefits minus costs) to equal, or payback, the initial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Construction Costs",null,{"$f":"ABS(SUM(AY25:AY32))","v":2000},null,"Period",{"$f":"IF(AZ68=0,\"N/A\",IF(AZ68<AZ34,\"1 year\",IF(AZ68>AZ65,\"20+\",(LOOKUP(AZ68,AZ34:AZ63,AB34:AB63)+1)-(YearOpen-1))&\" years\"))","v":"1 year"},null,"construction costs.  For a project with a Payback Period longer than the life-cycle of the project, initial construction costs are not"]
[null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recovered.  The Payback Period varies inversely with the Benefit-Cost Ratio: shorter Payback Period yields higher Benefit-Cost."]
[null,null,{"$f":"Emissions!BV55","v":7.7884488251044131},{"$f":"Emissions!CC55","v":681.07092013674082},"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved"]
[null,null,{"$f":"Emissions!BW55","v":18241.992513902951},{"$f":"Emissions!CD55","v":365936.08145136846},"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 Saved"]
[null,null,{"$f":"Emissions!BX55","v":26.127685239565263},{"$f":"Emissions!CE55","v":110367.20231183966},"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved"]
[null,null,{"$f":"Emissions!BY55","v":0.46927619875321347},{"$f":"Emissions!CF55","v":11918.136611467564},"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved"]
[null,null,{"$f":"Emissions!CB55","v":0.46927619875321347},null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved"]
[null,null,{"$f":"Emissions!BZ55","v":0.17904393947059624},{"$f":"Emissions!CG55","v":2101.6076081006081},"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved"]
[null,null,{"$f":"Emissions!CA55","v":2.2404414613171109},{"$f":"Emissions!CH55","v":3828.5942235269922},"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved"]
[]
[null,null,{"$f":"'Accident Costs'!AC61","v":49.555988532926612},"Fatalities Avoided",null,null,null,"Fatalities Avoided",null,null,null,"Fatalities Avoided",null,null,null,"Fatalities Avoided"]
[null,null,{"$f":"'Accident Costs'!AD61","v":234.75391794251303},"Injuries Avoided",null,null,null,"Injuries Avoided",null,null,null,"Injuries Avoided",null,null,null,"Injuries Avoided"]
[null,null,{"$f":"'Accident Costs'!AE61","v":981.10707146060145},"PDO Avoided",null,null,null,"PDO Avoided",null,null,null,"PDO Avoided",null,null,null,"PDO Avoided"]

{"sheet":"PARAMETERS","index":12,"n_rows":219,"n_cols":145,"rows_kept":219,"cut":false,"hidden":false,"merged":[]}
[null,"Parameters"]
[]
[null,"This page contains all economic values and rate tables."]
[null,"To update economic values automatically, change \"Economic Update Factor.\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Demand Tables",null,null,null,null,null,null,null,null,null,null,"Operating Cost Tables",null,null,null,null,null,null,"Accident Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emissions Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pavement Adjustments (used only for pavement projects)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Weaving Adjustments (used only for freeway",null,null,null,null,null,null,"TMS Adjustments (used only for ramp metering, ramp metering signal coordination, incident",null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Tables (used for calculating travel time reliability "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"connector, HOV connector, and HOV drop ramp projects)",null,null,null,null,null,null,"management, traveler information projects, AVL, transit priority, and BRT projects)",null,null,null,null,null,null,null,null,null,null,null,null,"impacts if included)"]
[]
[null,"General Economic Parameters",null,null,null,null,null,null,"Mode Types",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Types"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND FOR TRAVEL IN PEAK PERIOD",null,null,null,null,null,null,null,null,null,null,"FUEL CONSUMPTION RATES",null,null,null,null,null,null,"HIGHWAY INJURY SEVERITY FREQUENCY",null,null,null,null,null,null,null,"RATES FOR NON-HIGHWAY ACCIDENT EVENTS",null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,null,null,"HEALTH COST OF TRANSPORTATION EMISSIONS",null,null,null,null,null,null,null,null,null,null,null,null,"PAVEMENT DETERIORATION",null,null,null,null,null,null,"VEHICLE OPERATING SPEED",null,null,null,null,null,null,"VEHICLE OPERATING SPEED",null,null,null,null,null,null,"PEAK PERIOD SPEED, VOLUME, AND NON-HIGHWAY BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"C11 RELIABILITY PARAMETERS"]
[null,null,"Year of Current Dollars for Model",null,null,2020,null,null,null,"Bus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highway Capacity Expansion",null,null,"Please select a type of highway project",null,null,null,"(percent of total daily travel)",null,null,null,null,null,null,null,null,null,null,"(gal/veh-mi)",null,null,null,null,null,null,"(percent of injuries)",null,null,null,null,null,null,null,"(events/million veh-mi)",null,null,null,null,null,null,null,null,"Model Year 2024",null,null,null,null,null,null,null,null,null,null,null,"Model Year 2044",null,null,null,null,null,null,null,null,null,null,null,null,"($/ton)",null,null,null,null,null,null,null,null,null,null,null,null,"(IRI in inches/mile)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,null,null,null,null,null,null,"(coefficients for standard deviation calculations)"]
[null,null,"Economic Update Factor (Using GDP Deflator)",null,null,1,null,1,null,"Pass Train",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    General Highway",null,"GenHwy"]
[null,null,null,null,null,null,null,null,null,"Light Rail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOV Lane Addition",null,"HOV","Enter HOV restriction in section 1B",null,null,null,"Number of","Urban",null,null,null,null,null,null,null,null,null,"Speed","Auto*","Truck",null,null,null,null,"Event","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",null,null,null,"Mode","Speed","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",null,null,null,null,"Area","Proj Loc","CO","CO2e","NOX","PM2.5","SOX","VOC",null,null,null,null,null,null,"Year 20, By Loading",null,null,null,null,null,null,null,null,null,null,null,null,"Percent","Freeway","HOV",null,null,null,null,"TMS","Without",null,"With",null,"Non-Highway Benefits",null,null,"Total",null,null,null,null,"AlphaTTI","BetaTTI","AlphaSTD","BetaSTD"]
[null,null,"Real Discount Rate",null,null,7.0000000000000007E-2,null,2,null,"Highway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOT Lane Addition",null,"HOT","Include toll payers as HOVs & check AVOs",null,null,null,"Hours in","So. California",null,"No. California",null,"Rural",null,null,null,null,null,5,5.1499999999999997E-2,0.14000000000000001,null,null,null,null,"Severe Injury (A)",{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},null,null,null,"Fatality",8.0399999999999999E-2,0.24160000000000001,3.7199999999999997E-2,1.0367999999999999,null,null,null,null,"Auto",0,3.5182000000000002,78.918499999999995,0.30559999999999998,2E-3,8.0000000000000004E-4,0.39,2E-3,null,null,null,"Auto",0,1.7535000000000001,60.228900000000003,0.1686,8.0000000000000004E-4,5.9999999999999995E-4,0.14510000000000001,8.0000000000000004E-4,null,null,null,null,"LA/South Coast",1,{"$f":"ROUND(115*(1.1578/0.78)*ValueUpdate/5,0)*5","v":170},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":48},14344,69421,38402,{"$f":"ROUND(2898*(1.1578/0.78)*ValueUpdate/5,0)*5","v":4300},null,null,null,null,null,"Year 0","Light","Medium","Heavy",null,null,null,"IRI","Auto","Truck",null,null,null,null,"Weaving","Conn","Project",null,null,null,null,"Strategy","Speed","Volume","Speed","Volume","TT","VOC","Em","Benefit",null,null,null,null,1.0274000000000001,1.2203999999999999,0.71,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Passing Lane",null,"Passing","Enter a truck speed in section 1B",null,null,null,"Peak Period","Fwy/Exp","Other","Fwy/Exp","Other","Fwy/Exp","Other",null,null,null,null,6,5.0099999999999999E-2,0.13769999999999999,null,null,null,null,"Other Visible Injury (B)",{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},null,null,null,"Injury",0.28549999999999998,2.9209000000000001,3.5526,7.3121,null,null,null,null,null,5,1.3615999999999999,555.43650000000002,9.5899999999999999E-2,6.4999999999999997E-3,5.4999999999999997E-3,8.6800000000000002E-2,6.4999999999999997E-3,null,null,null,null,5,0.55589999999999995,330.90339999999998,2.23E-2,1.8E-3,3.3E-3,2.4899999999999999E-2,1.8E-3,null,null,null,null,"CA Urban Area",2,{"$f":"ROUND(60*(1.1578/0.78)*ValueUpdate/5,0)*5","v":90},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":48},14344,691421,38402,{"$f":"ROUND(954*(1.1578/0.78)*ValueUpdate/5,0)*5","v":1415},null,null,null,null,null,0,125,150,350,null,null,null,0,1,1.0249999999999999,null,null,null,null,0,1,1,null,null,null,null,"AMoth",1.024390243902439,0.95033206287590888,1.0226480836236935,0.95024785653448107,-5.0482654714564399,12.812004768254743,1.3685377639581497,0.73649754500818332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Intersection",null,"Intersect","Remember to run model for both roads",null,null,null,1,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,null,null,null,7,4.8800000000000003E-2,0.13550000000000001,null,null,null,null,"Complaint of Pain (C) ",{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},null,null,null,"All Accidents",0.31280000000000002,4.1374000000000004,2.0522999999999998,13.250500000000001,null,null,null,null,null,6,1.3409,538.70389999999998,9.3299999999999994E-2,6.0000000000000001E-3,5.3E-3,7.9699999999999993E-2,6.0000000000000001E-3,null,null,null,null,6,0.55759999999999998,324.70420000000001,2.2100000000000002E-2,1.6000000000000001E-3,3.2000000000000002E-3,2.3300000000000001E-2,1.6000000000000001E-3,null,null,null,null,"CA Rural Area",3,{"$f":"ROUND(54*(1.1578/0.78)*ValueUpdate/5,0)*5","v":80},{"$f":"ROUND(51*(1+2%)^(2021-2020)*(1.1578/1.1385)/1.10231*ValueUpdate,0)","v":48},14344,694421,38402,{"$f":"ROUND(749*(1.1578/0.78)*ValueUpdate/5,0)*5","v":1110},null,null,null,null,null,25,150,200,500,null,null,null,25,1,1.0249999999999999,null,null,null,null,2E-3,0.98199999999999998,0.98799999999999999,null,null,null,null,"AMsev",1.5309734513274336,0.93858158077544918,1.5339233038348083,0.93652523253026121,1.2055967118725646,1.3795286778842835,-0.36526583947602581,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Truck Only Lane",null,"TruckLane","Remember to run macro for truck lane",null,null,null,2,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,null,null,null,null,8,4.7600000000000003E-2,0.1333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.3206,522.47540000000004,9.0700000000000003E-2,5.4999999999999997E-3,5.1999999999999998E-3,7.3200000000000001E-2,5.4999999999999997E-3,null,null,null,null,7,0.55940000000000001,318.62099999999998,2.1899999999999999E-2,1.5E-3,3.0999999999999999E-3,2.1700000000000001E-2,1.5E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,175,250,675,null,null,null,50,1,1.0249999999999999,null,null,null,null,4.0000000000000001E-3,0.96399999999999997,0.97599999999999998,null,null,null,null,"IMoth",0.87631975867269996,1.1787414968749441,0.97934595524956969,0.95560600171461807,0.51279967249004688,0.14821287797598934,5.8798924429168148E-2,0.73649754500818332,null,null,null,"Source: Pricing and Travel Time Reliability Enhancements in the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Bypass",null,"Bypass","Remember to run model for both roads",null,null,null,3,0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,9,4.6399999999999997E-2,0.13120000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1.3005,506.73579999999998,8.8099999999999998E-2,5.1000000000000004E-3,5.0000000000000001E-3,6.7199999999999996E-2,5.1000000000000004E-3,null,null,null,null,8,0.56120000000000003,312.65179999999998,2.18E-2,1.4E-3,3.0999999999999999E-3,2.0299999999999999E-2,1.4E-3,null,null,null,null,null,null,"CO2e Uprater",0.02,"increase in value per year",null,null,null,null,null,null,null,null,75,200,300,750,null,null,null,75,1,1.0249999999999999,null,null,null,null,6.0000000000000001E-3,0.94499999999999995,0.96399999999999997,null,null,null,null,"IMsev",1.0063897763578276,0.97248628615245469,1.0095846645367412,0.94610556221859576,0.29570448855547743,0.31261145032655596,0.3020072068746259,1,null,null,null,null,"SANDAG Activity-Based Travel Model: Final Report, 2016."]
[null,"Travel Time Parameters",null,null,null,null,null,null,"Highway Operations Parameters",null,null,null,null,null,null,null,null,"Active Transportation Parameters",null,null,null,null,null,null,null,"    Queuing",null,"Queuing","Add arrival rate & check departure rate in 1B",null,null,null,4,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,null,null,null,null,10,4.5199999999999997E-2,0.12909999999999999,null,null,null,"Source: 2017 SWITRS Annual Report, Table 8C",null,null,null,null,null,null,null,"Sources: USDOT,Transportation Statistics Annual Report, Table 2-33, 2010 to 2019 average",null,null,null,null,null,null,null,null,null,null,9,1.2806999999999999,491.47030000000001,8.5699999999999998E-2,4.7000000000000002E-3,4.8999999999999998E-3,6.1699999999999998E-2,4.7000000000000002E-3,null,null,null,null,9,0.56299999999999994,306.79450000000003,2.1600000000000001E-2,1.2999999999999999E-3,3.0000000000000001E-3,1.89E-2,1.2999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,275,400,750,null,null,null,100,1,1.0249999999999999,null,null,null,null,8.0000000000000002E-3,0.92700000000000005,0.95199999999999996,null,null,null,null,"NoAdj",1,1,1,1,0,0,0,1]
[null,null,null,null,"Value","Units",null,null,null,null,null,null,"Value","Units",null,null,null,null,null,null,null,null,null,null,null,"    Pavement",null,"Pavement","Enter pavement condition in section 1B",null,null,null,5,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,null,null,null,null,11,4.2900000000000001E-2,0.12379999999999999,null,null,null,null,null,null,null,null,null,null,null,null,"FRA, Office of Safety Analysis, Table 1.13, 2011 to 2020 CY average",null,null,null,null,null,null,null,null,null,10,1.2613000000000001,476.66469999999998,8.3299999999999999E-2,4.3E-3,4.7000000000000002E-3,5.67E-2,4.3E-3,null,null,null,null,10,0.56469999999999998,301.04689999999999,2.1399999999999999E-2,1.1999999999999999E-3,3.0000000000000001E-3,1.77E-2,1.1999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,325,475,750,null,null,null,125,1,1.0249999999999999,null,null,null,null,0.01,0.90900000000000003,0.93899999999999995,null,null,null,null,"ORoth",{"$f":"1/1.025","v":0.97560975609756106},{"$f":"1/0.967507287790243","v":1.0335839456919951},1,1,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,null,null,27]
[null,null,"Statewide Average Hourly Wage",null,{"$f":"31.61*(148.1/144.3)*ValueUpdate","v":32.442418572418568},"$/hr",null,3,null,"Maximum V/C Ratio",null,null,1.56,"-",null,null,16,null,"General Travel Activity Characteristics Parameters",null,"Value","Units",null,null,null,null,null,null,null,null,null,null,6,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,null,null,null,null,12,4.07E-2,0.1186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1.2222999999999999,452.58,8.0399999999999999E-2,3.8999999999999998E-3,4.4999999999999997E-3,5.1799999999999999E-2,3.8999999999999998E-3,null,null,null,null,11,0.54790000000000005,285.95350000000002,2.06E-2,1.1000000000000001E-3,2.8E-3,1.61E-2,1.1000000000000001E-3,null,null,null,"Sources: McCubbin and Delucchi, 1996 for emissions other than CO2e",null,null,null,null,null,null,null,null,null,null,null,null,null,150,400,575,750,null,null,null,150,1,1.0129999999999999,null,null,null,null,1.2E-2,0.89100000000000001,0.92700000000000005,null,null,null,null,"ORsev",{"$f":"1/1.05014749262537","v":0.95224719101123478},{"$f":"1/0.972697289554735","v":1.0280690721958967},1,1,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling Days per Year",365,"days",null,null,null,"Rail or Transit Cap Expansion",null,null,"Please select a type of rail or transit project",null,null,null,7,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,null,null,null,null,13,3.8699999999999998E-2,0.1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.1846000000000001,429.7124,7.7499999999999999E-2,3.5999999999999999E-3,4.1999999999999997E-3,4.7300000000000002E-2,3.5999999999999999E-3,null,null,null,null,12,0.53149999999999997,271.61689999999999,1.9900000000000001E-2,1E-3,2.7000000000000001E-3,1.47E-2,1E-3,null,null,null,null,"Interagency Working Group on Social Cost of Carbon, United States Government, 2021 for CO2e",null,null,null,null,null,null,null,null,null,null,null,null,175,500,700,750,null,null,null,175,1,1,null,null,null,null,1.4E-2,0.873,0.91500000000000004,null,null,null,null,"RMoth",1,1,1.0249999999999999,0.96750728779024331,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,1,null,null,null,null,"RELIABILITY RATIO"]
[null,null,"Heavy and Light Truck Drivers",null,null,null,null,null,null,"Percent ADT in Peak Period",null,null,null,"%",null,null,null,null,null,"Walking Days per Year",365,"days",null,null,null,"    Passenger Rail",null,"PassRail","Enter data in both sections 1B & 1E",null,null,null,8,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,null,null,null,null,14,3.6700000000000003E-2,0.109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1.1479999999999999,408.00009999999997,7.4800000000000005E-2,3.3E-3,4.0000000000000001E-3,4.3299999999999998E-2,3.3E-3,null,null,null,null,13,0.51559999999999995,257.9991,1.9199999999999998E-2,8.9999999999999998E-4,2.5999999999999999E-3,1.34E-2,8.9999999999999998E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,575,750,750,null,null,null,200,1,0.98,null,null,null,null,1.6E-2,0.85499999999999998,0.90300000000000002,null,null,null,null,"RMsev",1,1,1.0501474926253689,0.97269728955473456,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,1,null,null,null,null,"(value of reliability relative to value of time)"]
[null,null,null,"Average Hourly Wage",{"$f":"(24.71*143150+22.09*111530)/(143150+111530)*(1.1578/1.1385)*ValueUpdate","v":23.962081108267203},"$/hr",null,3,null,"Percent ADT in Average Peak Hour",null,null,null,"%",null,null,null,null,null,"School Days per Year",180,"days",null,null,null,"    Light-Rail (LRT)",null,"LRT","Enter data in both sections 1B & 1E",null,null,null,9,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,null,null,null,null,15,3.49E-2,0.10440000000000001,null,null,null,null,"NUMBER OF FATALITIES",null,null,null,null,null,null,null,"COST OF NON-HIGHWAY ACCIDENT EVENTS",null,null,null,null,null,null,null,null,null,14,1.1126,387.38490000000002,7.2099999999999997E-2,3.0000000000000001E-3,3.8E-3,3.9600000000000003E-2,3.0000000000000001E-3,null,null,null,null,14,0.50019999999999998,245.06399999999999,1.8499999999999999E-2,8.9999999999999998E-4,2.3999999999999998E-3,1.2200000000000001E-2,8.9999999999999998E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,650,750,750,null,null,null,225,1,0.94899999999999995,null,null,null,null,1.7999999999999999E-2,0.83599999999999997,0.89100000000000001,null,null,null,null,"TIoth",1,1,1.0154639175257731,0.96913081774301524,-0.11026585870451545,-0.11872704768355995,-0.35180024680500832,1]
[null,null,null,"Benefits and Costs",{"$f":"WageTruck*(32.42/21.65-1)*ValueUpdate","v":11.920166906976345},"$/hr",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Bus",null,"Bus","Enter data in both sections 1B & 1E",null,null,null,10,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,null,null,null,null,16,3.5099999999999999E-2,0.10290000000000001,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,"($/event)",null,null,null,null,null,null,null,null,null,15,1.0783,367.81139999999999,6.9599999999999995E-2,2.7000000000000001E-3,3.5999999999999999E-3,3.61E-2,2.7000000000000001E-3,null,null,null,null,15,0.48530000000000001,232.7774,1.78E-2,8.0000000000000004E-4,2.3E-3,1.11E-2,8.0000000000000004E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,750,750,750,null,null,null,250,1,0.91900000000000004,null,null,null,null,0.02,0.78900000000000003,0.879,null,null,null,null,"TIsev",1,1,1.0058997050147493,0.97183048805227856,-0.39122572597877792,-0.39160228819315196,-0.35180024680500832,1,null,null,null,null,"Mode","Value"]
[null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,365,"days/yr",null,null,null,null,"Vehicle Statistics",null,null,null,null,null,null,"    Hwy-Rail Grade Crossing",null,"HwyRail","Put hwy design in 1B, safety in 1C & crossing in 1D",null,null,null,11,0.79,0.79,0.79,0.79,0.79,0.79,null,null,null,null,17,3.5200000000000002E-2,0.10150000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.0942000000000001,366.76100000000002,7.0199999999999999E-2,2.5999999999999999E-3,3.5999999999999999E-3,3.4799999999999998E-2,2.5999999999999999E-3,null,null,null,null,16,0.50390000000000001,236.95599999999999,1.84E-2,8.0000000000000004E-4,2.3E-3,1.09E-2,8.0000000000000004E-4,null,null,null,null,"PASSENGER TRAIN EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,275,750,750,750,null,null,null,275,0.99099999999999999,0.89,null,null,null,null,2.1999999999999999E-2,0.747,0.86699999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto",0.8]
[null,null,"Value of Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Vehicle Speed",25,"mph",null,null,null,null,null,null,null,null,null,null,12,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,null,null,null,null,18,3.5400000000000001E-2,0.1,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,null,17,1.1103000000000001,365.71359999999999,7.0800000000000002E-2,2.5000000000000001E-3,3.5999999999999999E-3,3.3500000000000002E-2,2.5000000000000001E-3,null,null,null,null,17,0.5232,241.20959999999999,1.9E-2,8.0000000000000004E-4,2.3999999999999998E-3,1.0699999999999999E-2,8.0000000000000004E-4,null,null,null,null,"(g/train-mile)",null,null,null,null,null,null,null,null,null,null,null,null,300,750,750,750,null,null,null,300,0.98099999999999998,0.86199999999999999,null,null,null,null,2.4E-2,0.70599999999999996,0.85499999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",1.1000000000000001]
[null,null,null,"Automobile",17.8,"$/hr/per",null,5,null,null,null,null,null,"Capacity","Dep. Rate",null,null,null,null,"Average Vehicle Occupancy",1.51,"persons / veh",null,19,null,"Hwy Operational Improvement",null,null,"Please select a type of op. improvement",null,null,null,13,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,null,null,null,null,19,3.56E-2,9.8599999999999993E-2,null,null,null,null,"Fatal Crash",1.0900000000000001,1.08,1.1399999999999999,1.1100000000000001,null,null,null,"Fatality",{"$f":"FatValue","v":11600000},{"$f":"FatValue","v":11600000},{"$f":"FatValue","v":11600000},{"$f":"FatValue","v":11600000},null,null,null,null,null,18,1.1267,364.66930000000002,7.1400000000000005E-2,2.3999999999999998E-3,3.5999999999999999E-3,3.2300000000000002E-2,2.3999999999999998E-3,null,null,null,null,18,0.54330000000000001,245.53960000000001,1.9699999999999999E-2,6.9999999999999999E-4,2.3999999999999998E-3,1.0500000000000001E-2,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,750,750,750,null,null,null,325,0.97099999999999997,0.83399999999999996,null,null,null,null,2.5999999999999999E-2,0.66400000000000003,0.84199999999999997,null,null,null,"Source: California Department of Transportation TMS Master Plan, 2003"]
[null,null,null,"Truck",32,"$/hr/veh",null,5,null,null,null,"Alpha","Beta","(vphpl)","(vphpl)",null,null,null,null,null,null,null,null,null,null,"    Auxiliary Lane",null,"AuxLane","Enter ramp design speed & on-ramp volume",null,null,null,14,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,null,null,null,null,20,3.5799999999999998E-2,9.7199999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Injury",{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":219000},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":219000},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":219000},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":219000},null,null,null,null,null,19,1.1433,363.62779999999998,7.1999999999999995E-2,2.3999999999999998E-3,3.5999999999999999E-3,3.1099999999999999E-2,2.3999999999999998E-3,null,null,null,null,19,0.56410000000000005,249.94730000000001,2.0299999999999999E-2,6.9999999999999999E-4,2.5000000000000001E-3,1.03E-2,6.9999999999999999E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",null,null,null,null,350,750,750,750,null,null,null,350,0.96099999999999997,0.80800000000000005,null,null,null,null,2.8000000000000001E-2,0.623,0.81699999999999995,null,null,null,null,"27) Chaudhary and Messer, 2000"]
[null,null,null,"Auto & Truck Composite",{"$f":"ROUND((1.3*ValTimeAuto*0.91+ValTimeTruck*0.09)/5,2)*5","v":23.95},"$/hr/veh",null,6,null,"Freeway",null,0.2,10,2000,1800,null,"16, 17",null,"Active Transportation User Characteristics",null,null,null,null,null,null,"    Freeway Connector",null,"FreeConn","Check percent traffic in weave in section 1B",null,null,null,15,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,null,null,null,null,21,3.5400000000000001E-2,9.4E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Prop Damage",90000,14200,4300,156700,null,null,null,null,null,20,1.1600999999999999,362.58940000000001,7.2599999999999998E-2,2.3E-3,3.5999999999999999E-3,0.03,2.3E-3,null,null,null,null,20,0.58579999999999999,254.4341,2.1000000000000001E-2,6.9999999999999999E-4,2.5000000000000001E-3,1.01E-2,6.9999999999999999E-4,null,null,null,null,"Passenger Train",2010,8.1109406683496204,5150.4473244020091,96.114646919942999,2.0277351670874051,null,null,2.0277351670874051,null,null,null,null,375,750,750,750,null,null,null,375,0.95199999999999996,0.78200000000000003,null,null,null,null,0.03,0.58099999999999996,0.78900000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: SHRP2 Project C11: Reliability Analysis"]
[null,null,null,"Transit",17.8,"$/hr/per",null,5,null,"Expressway",null,0.2,10,2000,1800,null,"16, 17",null,null,"Average Cycling Speed",8.6999999999999993,"mph",null,20,null,"    HOV Connector",null,"HOVConn","Check percent traffic in weave in section 1B",null,null,null,16,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,null,null,null,null,22,3.5000000000000003E-2,9.0899999999999995E-2,null,null,null,null,"NUMBER OF INJURIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1.1563000000000001,356.25099999999998,7.2400000000000006E-2,2.2000000000000001E-3,3.5000000000000001E-3,2.87E-2,2.2000000000000001E-3,null,null,null,null,21,0.59099999999999997,253.23840000000001,2.1100000000000001E-2,6.9999999999999999E-4,2.5000000000000001E-3,9.7999999999999997E-3,6.9999999999999999E-4,null,null,null,null,null,2040,0.40554703341748105,359.31467160788816,4.8665644010097724,0,null,null,0,null,null,null,null,400,750,750,750,null,null,null,400,0.94199999999999995,0.75800000000000001,null,null,null,null,3.2000000000000001E-2,0.54,0.76100000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Tool: User's Guide, January 2013."]
[null,null,null,"Out-of-Vehicle Travel",1.82,"times",null,5,null,"Conventional Highway",null,0.05,10,800,1400,null,17,null,null,"Average Walking Speed",3.3,"mph",null,20,null,"    HOV Drop Ramp",null,"HOVDrop","Check percent traffic in weave in section 1B",null,null,null,17,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,null,null,null,null,23,3.4500000000000003E-2,8.7900000000000006E-2,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,1.1524000000000001,350.02339999999998,7.2300000000000003E-2,2.0999999999999999E-3,3.5000000000000001E-3,2.75E-2,2.0999999999999999E-3,null,null,null,null,22,0.59640000000000004,252.04820000000001,2.1299999999999999E-2,6.9999999999999999E-4,2.5000000000000001E-3,9.4000000000000004E-3,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,750,750,750,null,null,null,425,0.93200000000000005,0.73399999999999999,null,null,null,null,3.4000000000000002E-2,0.498,0.73399999999999999]
[null,null,null,"Incident-Related Travel",3,"times",null,7,null,"HOV Lanes",null,0.55000000000000004,8,1600,null,null,18,null,null,"Number of Unlinked Cycling Trips per Day",2.23,"trips",null,19,null,"    Off-Ramp Widening",null,"OffRamp","Check percent traffic in weave in section 1B",null,null,null,18,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,null,null,null,null,24,3.4099999999999998E-2,8.5000000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,"Sources: FTA, Transit Safety & Security Statistics, 2002 to 2011 average",null,null,null,null,null,null,null,null,null,null,23,1.1486000000000001,343.90460000000002,7.2099999999999997E-2,2E-3,3.3999999999999998E-3,2.63E-2,2E-3,null,null,null,null,23,0.6018,250.86359999999999,2.1499999999999998E-2,5.9999999999999995E-4,2.5000000000000001E-3,9.1000000000000004E-3,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,750,750,750,null,null,null,450,0.92300000000000004,0.70899999999999996,null,null,null,null,3.5999999999999997E-2,0.47599999999999998,0.70599999999999996]
[null,null,null,"Travel Time Uprater",0,"annual incr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Unlinked Pedestrian Trips per Day",2.1,"trips",null,19,null,"    On-Ramp Widening",null,"OnRamp","Enter on-ramp volume & metering strategy",null,null,null,19,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,null,null,null,null,25,3.3700000000000001E-2,8.2199999999999995E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"FRA, Office of Safety Analysis, Table 3.16, 2018 to 2020 average",null,null,null,null,null,null,null,null,null,24,1.1448,337.89280000000002,7.1900000000000006E-2,1.9E-3,3.3E-3,2.52E-2,1.9E-3,null,null,null,null,24,0.60719999999999996,249.68469999999999,2.1700000000000001E-2,5.9999999999999995E-4,2.5000000000000001E-3,8.8000000000000005E-3,5.9999999999999995E-4,null,null,null,null,"LIGHT RAIL EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7999999999999999E-2,0.47299999999999998,0.67800000000000005,null,null,null,null,"TRANSIT TRAVEL TIME AND AGENCY COST SAVINGS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,null,null,null,null,"Diversion of Cyclists from Personal Vehicles",0.5,"assumption",null,null,null,"    HOV-2 to HOV-3 Conv",null,"HOV2to3","Check AVOs & trips in sections 1B & 2D ",null,null,null,20,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,null,null,null,null,26,3.3399999999999999E-2,8.1299999999999997E-2,null,null,null,null,"Fatal Crash",0.81,0.82,1.1200000000000001,0.95,null,null,null,null,null,null,null,null,null,null,null,null,null,25,1.141,331.98610000000002,7.1800000000000003E-2,1.8E-3,3.3E-3,2.4199999999999999E-2,1.8E-3,null,null,null,null,25,0.61270000000000002,248.5112,2.18E-2,5.9999999999999995E-4,2.5000000000000001E-3,8.5000000000000006E-3,5.9999999999999995E-4,null,null,null,null,"(g/veh-mile)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.47099999999999997,0.65,null,null,null,null,"(percent savings)"]
[null,"Vehicle Operating Cost Parameters",null,null,null,null,null,null,null,"Non-HOV Lanes",null,"Alpha","Beta","(vphpl)",null,null,null,null,null,"Diversion of Pedestrians from Personal Vehicles",0.5,"assumption",null,null,null,"    HOT Lane Conversion",null,"HOTConv","Check AVOs & trips in sections 1B & 2D ",null,null,null,21,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,null,null,null,null,27,3.3099999999999997E-2,8.0299999999999996E-2,null,null,null,null,"Injury Crash",1.44,1.43,1.5,1.44,null,null,null,null,null,null,null,null,null,null,null,null,null,26,1.1286,327.27409999999998,7.1099999999999997E-2,1.6999999999999999E-3,3.2000000000000002E-3,2.3199999999999998E-2,1.6999999999999999E-3,null,null,null,null,26,0.61439999999999995,247.79,2.1999999999999999E-2,5.9999999999999995E-4,2.3999999999999998E-3,8.3000000000000001E-3,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Paterson, 1987",null,null,null,null,null,null,"Source: Botterill, 1996 and 1997",null,null,null,null,null,null,null,4.2000000000000003E-2,0.46800000000000003,0.623]
[null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,null,null,null,null,28,3.2800000000000003E-2,7.9399999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,"COSTS OF NON-HIGHWAY ACCIDENTS",null,null,null,null,null,null,null,null,null,27,1.1164000000000001,322.62889999999999,7.0300000000000001E-2,1.6999999999999999E-3,3.2000000000000002E-3,2.2200000000000001E-2,1.6999999999999999E-3,null,null,null,null,27,0.61609999999999998,247.07089999999999,2.2100000000000002E-2,5.9999999999999995E-4,2.3999999999999998E-3,8.0000000000000002E-3,5.9999999999999995E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3999999999999997E-2,0.46600000000000003,0.59499999999999997,null,null,null,null,null,null,null,"Travel","Agency Costs"]
[null,null,"Average Fuel Price",null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,"Value of Travel Time",null,null,null,null,null,null,"Transp Mgmt Systems (TMS)",null,null,"Please select a type of TMS project",null,null,null,23,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,null,null,null,null,29,3.2500000000000001E-2,7.85E-2,null,null,null,null,null,null,null,null,null,null,null,null,"($/million veh-mi)",null,null,null,null,null,null,null,null,null,28,1.1042000000000001,318.04969999999997,6.9599999999999995E-2,1.6000000000000001E-3,3.0999999999999999E-3,2.1299999999999999E-2,1.6000000000000001E-3,null,null,null,null,28,0.61780000000000002,246.35390000000001,2.2200000000000001E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.7999999999999996E-3,5.9999999999999995E-4,null,null,null,null,"Light Rail",2021,0.30793468022032555,1241.7336277075171,0.38673042777796213,6.433220275077213E-2,8.7287146098541088E-2,2.548694683471648E-2,6.433220275077213E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999999E-2,0.46300000000000002,0.56699999999999995,null,null,null,null,"TMS Strategy",null,null,"Time","Capital","O&M"]
[null,null,null,"Automobile (regular unleaded)",{"$f":"AVERAGE(3.227,4.39)*ValueUpdate","v":3.8084999999999996},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,null,"Adults",{"$f":"17.8*1.82","v":32.396000000000001},"$/hr/per",null,null,null,"    Ramp Metering",null,"RM","Enter model data, if avail, in sections 2A & 2C",null,null,null,24,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,null,null,null,null,30,3.2199999999999999E-2,7.7600000000000002E-2,null,null,null,null,"NUMBER OF VEHICLES INVOLVED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1.0922000000000001,313.53550000000001,6.8900000000000003E-2,1.5E-3,3.0999999999999999E-3,2.0400000000000001E-2,1.5E-3,null,null,null,null,29,0.61950000000000005,245.63890000000001,2.24E-2,5.0000000000000001E-4,2.3999999999999998E-3,7.6E-3,5.0000000000000001E-4,null,null,null,null,null,2022,0.30793468022032555,1241.7336277075171,0.38673042777796213,6.433220275077213E-2,8.7287146098541088E-2,2.548694683471648E-2,6.433220275077213E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000001E-2,0.46,0.54,null,null,null,null,"Transit Vehicle Location (AVL)",null,null,0.15,0.02,0.08]
[null,null,null,"Truck (diesel)",{"$f":"AVERAGE(4.372,3.366)*ValueUpdate","v":3.8689999999999998},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,null,"Children",{"$f":"17.8*1.82","v":32.396000000000001},"$/hr/per",null,null,null,"    Ramp Metering Signal Coord",null,"AM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,3.1699999999999999E-2,7.7799999999999994E-2,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,"Value","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,null,30,1.0804,309.08539999999999,6.8199999999999997E-2,1.5E-3,3.0999999999999999E-3,1.9599999999999999E-2,1.5E-3,null,null,null,null,30,0.62119999999999997,244.92609999999999,2.2499999999999999E-2,5.0000000000000001E-4,2.3999999999999998E-3,7.4000000000000003E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FUEL CONSUMPTION",null,null,null,null,null,null,"NON-FUEL COSTS",null,null,null,null,null,null,0.05,0.45800000000000002,0.51200000000000001,null,null,null,null,"Transit Vehicle Signal Priority",null,null,0.1,"-","-"]
[null,null,null,null,null,null,null,null,"Sources: 16) Highway Capacity Manual, 17) NCHRP 387, 18) PeMS data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Incident Management",null,"IM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,3.1300000000000001E-2,7.8100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",{"$f":"ROUND(BH12*BH26+BH13*BH27+BH14*BH28,-2)","v":1023300},{"$f":"ROUND(BI12*BI26+BI13*BI27+BI14*BI28,-2)","v":3501000},{"$f":"ROUND(BJ12*BJ26+BJ13*BJ27+BJ14*BJ28,-2)","v":1218400},{"$f":"ROUND(BK12*BK26+BK13*BK27+BK14*BK28,-2)","v":15704600},null,null,null,null,null,31,1.0681,304.8313,6.7900000000000002E-2,1.4E-3,3.0000000000000001E-3,1.9E-2,1.4E-3,null,null,null,null,31,0.61260000000000003,241.3366,2.2200000000000001E-2,5.0000000000000001E-4,2.3999999999999998E-3,7.1000000000000004E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,5.1999999999999998E-2,0.45500000000000002,0.48399999999999999,null,null,null,null,"Bus Rapid Transit (BRT)",null,null,0.28999999999999998,"-","-"]
[null,null,"Sales and Fuel Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling Journey Quality - Facility Preference Factors as Function of Distance by Facility Class",null,null,null,null,null,null,"    Traveler Information",null,"TI","Enter model data, if avail, in sections 2A & 2C",null,null,"Source: California Department of Transportation, 2010-2012 California Household Travel",null,null,null,null,null,null,null,null,null,null,null,33,3.0800000000000001E-2,7.8399999999999997E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,32,1.0561,300.63569999999999,6.7500000000000004E-2,1.4E-3,3.0000000000000001E-3,1.84E-2,1.4E-3,null,null,null,null,32,0.60419999999999996,237.7997,2.1999999999999999E-2,5.0000000000000001E-4,2.3999999999999998E-3,6.7999999999999996E-3,5.0000000000000001E-4,null,null,null,null,"FREIGHT LOCOMOTIVE EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3999999999999999E-2,0.45300000000000001,0.47599999999999998]
[null,null,null,"State Sales Tax (gasoline)",2.2499999999999999E-2,"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class I",0.56999999999999995,"-",null,21,null,"    Arterial Signal Management",null,"ASM","Complete only sections 1A, 1E & 2C",null,null,"Survey, Final Report Appendix, June 2013",null,null,null,null,null,null,null,null,null,null,null,34,3.04E-2,7.8700000000000006E-2,null,null,null,null,"Fatal Crash",1.51,1.69,1.58,1.63,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1.0441,296.49790000000002,6.7100000000000007E-2,1.2999999999999999E-3,2.8999999999999998E-3,1.78E-2,1.2999999999999999E-3,null,null,null,null,33,0.59589999999999999,234.31469999999999,2.1700000000000001E-2,5.0000000000000001E-4,2.3E-3,6.4999999999999997E-3,5.0000000000000001E-4,null,null,null,null,"(g/gal)",null,null,null,null,null,null,null,null,null,null,null,null,"IRI","Auto","Truck",null,null,null,null,"IRI","Auto","Truck",null,null,null,null,5.6000000000000001E-2,0.45300000000000001,0.47399999999999998]
[null,null,null,"State Sales Tax (diesel)",0.13,"%",null,10,null,null,null,null,null,null,null,null,null,null,null,"Class II",0.49,"-",null,21,null,"    Transit Vehicle Location (AVL)",null,"AVL","Enter transit agency costs in section 1D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0.03,7.9000000000000001E-2,null,null,null,null,"Injury Crash",1.82,2.1,1.59,1.99,null,null,"Source: Combination of above two tables",null,null,null,null,null,null,null,null,null,null,34,1.0323,292.4171,6.6699999999999995E-2,1.2999999999999999E-3,2.8999999999999998E-3,1.72E-2,1.2999999999999999E-3,null,null,null,null,34,0.5877,230.88069999999999,2.1499999999999998E-2,5.0000000000000001E-4,2.3E-3,6.3E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97099999999999997,0.96099999999999997,null,null,null,null,0,1,1,null,null,null,null,5.8000000000000003E-2,0.45300000000000001,0.47299999999999998,null,null,null,"Sources: FHWA ITS Deployment Analysis System (IDAS), California PATH"]
[null,null,null,"Average Local Sales Tax",5.0000000000000001E-3,"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class III",0.92,"-",null,21,null,"    Transit Vehicle Signal Priority",null,"SigPriority","Check travel time in section 1D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2.98E-2,7.9399999999999998E-2,null,null,null,null,"PDO Crash",1.8,2.0299999999999998,1.59,1.96,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1.0206,288.39240000000001,6.6299999999999998E-2,1.1999999999999999E-3,2.8999999999999998E-3,1.67E-2,1.1999999999999999E-3,null,null,null,null,35,0.5796,227.49700000000001,2.12E-2,4.0000000000000002E-4,2.2000000000000001E-3,6.0000000000000001E-3,4.0000000000000002E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM2.5","SOX","VOC","PM2.5",null,null,null,null,25,0.97699999999999998,0.96499999999999997,null,null,null,null,25,1,1,null,null,null,null,0.06,0.45300000000000001,0.47099999999999997]
[null,null,null,"Federal Fuel Excise Tax (gasoline)",0.183,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class IV",{"$f":"CLASS2MRS","v":0.49},"-",null,21,null,"    Bus Rapid Transit (BRT)",null,"BRT","Enter free-flow bus lane speed in section 1B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2.9700000000000001E-2,7.9899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1.0098,287.18729999999999,6.6100000000000006E-2,1.1999999999999999E-3,2.8E-3,1.6299999999999999E-2,1.1999999999999999E-3,null,null,null,null,36,0.57289999999999996,226.57159999999999,2.1100000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Freight Rail",2020,26.62,10217,107.38,3.11,null,null,3.11,null,null,null,null,50,0.98,0.97,null,null,null,null,50,1,1,null,null,null,null,6.2E-2,0.45300000000000001,0.46899999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"Federal Fuel Excise Tax (diesel)",0.24299999999999999,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,"Note: Class IV assumed to be the same as Class II",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2.9600000000000001E-2,8.0299999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0.99909999999999999,285.98719999999997,6.5799999999999997E-2,1.1999999999999999E-3,2.8E-3,1.5900000000000001E-2,1.1999999999999999E-3,null,null,null,null,37,0.56640000000000001,225.6499,2.1000000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.7000000000000002E-3,4.0000000000000002E-4,null,null,null,null,null,2030,26.62,10217,70.92,1.83,null,null,1.83,null,null,null,null,75,0.98199999999999998,0.97499999999999998,null,null,null,null,75,1,1,null,null,null,null,6.4000000000000001E-2,0.45300000000000001,0.46700000000000003]
[null,null,null,"State Fuel Excise Tax (gasoline)",0.51100000000000001,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    TMS Lookup Code",null,"TMSLookup",null,null,null,null,"AGE COHORTS FOR MORTALITY RISK REDUCTION",null,null,null,null,null,null,null,null,null,null,39,2.9499999999999998E-2,8.0799999999999997E-2,null,null,null,null,"DISTRIBUTION OF CRASH TYPES",null,null,null,null,null,null,null,"HIGHWAY-RAIL GRADE CROSSING INCIDENTS",null,null,null,null,null,null,null,null,null,38,0.98850000000000005,284.79219999999998,6.5600000000000006E-2,1.1000000000000001E-3,2.8E-3,1.55E-2,1.1000000000000001E-3,null,null,null,null,38,0.55989999999999995,224.7319,2.0799999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.4999999999999997E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0.98499999999999999,0.98,null,null,null,null,100,1,1,null,null,null,null,6.6000000000000003E-2,0.45300000000000001,0.46600000000000003]
[null,null,null,"State Fuel Excise Tax (diesel)",0.38900000000000001,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,"Walking Journey Quality Values per Mile by Amenity",null,null,null,null,null,null,"    User Modified Inputs",null,"UserAdjInputs",null,null,null,null,"(percent of population)",null,null,null,null,null,null,null,null,null,null,40,2.93E-2,8.1199999999999994E-2,null,null,null,null,"(percent of crashes)",null,null,null,null,null,null,null,"(units in table)",null,null,null,null,null,null,null,null,null,39,0.97799999999999998,283.60210000000001,6.5299999999999997E-2,1.1000000000000001E-3,2.8E-3,1.52E-2,1.1000000000000001E-3,null,null,null,null,39,0.55349999999999999,223.8177,2.07E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.3E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,"Freight Rail Fuel Efficiency",480,"ton-miles/gal",null,null,null,null,null,null,null,125,0.99,0.98599999999999999,null,null,null,null,125,1,1,null,null,null,null,6.8000000000000005E-2,0.45300000000000001,0.46400000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting ",0.11,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,2.9399999999999999E-2,8.1299999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0.9677,282.41699999999997,6.5100000000000005E-2,1.1000000000000001E-3,2.8E-3,1.4800000000000001E-2,1.1000000000000001E-3,null,null,null,null,40,0.54710000000000003,222.90719999999999,2.06E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.1999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,"Fuel Burned at Idle",{"$f":"AVERAGE(3,5)","v":4},"gal/hr",null,null,null,null,null,null,null,150,0.995,0.99299999999999999,null,null,null,null,150,1.0169999999999999,1.018,null,null,null,null,7.0000000000000007E-2,0.45300000000000001,0.46200000000000002]
[null,null,"Fuel Cost Per Gallon (Exclude Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curb Level ",7.8E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,42,2.9399999999999999E-2,8.1299999999999997E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Value","Incident","Fatality","Injury",null,null,null,null,null,null,41,0.95420000000000005,282.63159999999999,6.4899999999999999E-2,1.1000000000000001E-3,2.8E-3,1.46E-2,1.1000000000000001E-3,null,null,null,null,41,0.53979999999999995,223.35849999999999,2.0500000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.1000000000000004E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,1,1,null,null,null,null,175,1.034,1.038,null,null,null,null,7.1999999999999995E-2,0.45300000000000001,0.46]
[null,null,null,"Automobile",{"$f":"ROUND((FuelPriceAuto/(1+SalesTaxGasState+SalesTaxLocal)-ExciseTaxGasFed-ExciseTaxGasState)/5,2)*5","v":3},"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Crowding ",5.5E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Mode","Age Cohort",null,"South","North","Rural",null,null,null,null,null,43,2.9499999999999998E-2,8.14E-2,null,null,null,null,"Fatal Crash",{"$f":"ROUND(553/123662,4)","v":4.4999999999999997E-3},{"$f":"ROUND(250/34195,4)","v":7.3000000000000001E-3},{"$f":"ROUND(559/27456,4)","v":2.0400000000000001E-2},{"$f":"ROUND(1362/185313,4)","v":7.3000000000000001E-3},null,26,null,"Total Events",847,80,462,null,null,null,null,null,null,42,0.94079999999999997,282.84640000000002,6.4699999999999994E-2,1E-3,2.8E-3,1.44E-2,1E-3,null,null,null,null,42,0.53249999999999997,223.8107,2.0500000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,1.0049999999999999,1.0069999999999999,null,null,null,null,200,1.052,1.0580000000000001,null,null,null,null,7.3999999999999996E-2,0.45300000000000001,0.45900000000000002]
[null,null,null,"Truck",{"$f":"ROUND((FuelPriceTruck/(1+SalesTaxDieselState)-ExciseTaxDieselFed-ExciseTaxDieselState)/5,2)*5","v":2.8000000000000003},"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pavement Evenness ",2.5999999999999999E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Cycling","Age 16-64",null,0.54900000000000004,0.54900000000000004,0.44600000000000001,null,null,null,null,null,44,2.9499999999999998E-2,8.14E-2,null,null,null,null,"Injury Crash",{"$f":"ROUND(39513/123662,4)","v":0.31950000000000001},{"$f":"ROUND(11328/34195,4)","v":0.33129999999999998},{"$f":"ROUND(9886/27456,4)","v":0.36009999999999998},{"$f":"ROUND(60727/185313,4)","v":0.32769999999999999},null,26,null,"Avg per Incident",null,{"$f":"ROUND(BI50/BH50,4)","v":9.4500000000000001E-2},{"$f":"ROUND(BJ50/BH50,4)","v":0.54549999999999998},null,null,null,null,null,null,43,0.92769999999999997,283.06130000000002,6.4500000000000002E-2,1E-3,2.8E-3,1.4200000000000001E-2,1E-3,null,null,null,null,43,0.52529999999999999,224.2638,2.0400000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4,null,null,null,"Sources: Argonne National Laboratory, Energy Systems, GREET Model, 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,225,1.012,1.0169999999999999,null,null,null,null,225,1.07,1.0780000000000001,null,null,null,null,7.5999999999999998E-2,0.45300000000000001,0.45700000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Panels ",2.5999999999999999E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Walking","Age 16-74",null,0.80500000000000005,0.80500000000000005,0.79900000000000004,null,null,null,null,null,45,2.9499999999999998E-2,8.14E-2,null,null,null,null,"PDO Crash",{"$f":"ROUND(83596/123662,4)","v":0.67600000000000005},{"$f":"ROUND(22617/34195,4)","v":0.66139999999999999},{"$f":"ROUND(17011/27456,4)","v":0.61960000000000004},{"$f":"ROUND(123224/185313,4)","v":0.66500000000000004},null,26,null,"Cost per Event",null,{"$f":"BH26","v":11600000},{"$f":"BH27","v":219000},null,null,null,null,null,null,44,0.91469999999999996,283.27640000000002,6.4299999999999996E-2,1E-3,2.8E-3,1.4E-2,1E-3,null,null,null,null,44,0.51819999999999999,224.71789999999999,2.0299999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,"FTA, National Transit Database, Fuel and Energy, 2019",null,null,null,null,null,null,null,null,null,null,null,null,250,1.0189999999999999,1.026,null,null,null,null,250,1.0880000000000001,1.097,null,null,null,null,7.8E-2,0.45300000000000001,0.45500000000000002]
[null,null,"Non-Fuel Cost Per Mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benches ",1.7000000000000001E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,2.9899999999999999E-2,7.8600000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0.90200000000000002,283.49169999999998,6.4100000000000004E-2,1E-3,2.8E-3,1.38E-2,1E-3,null,null,null,null,45,0.51119999999999999,225.1728,2.0299999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Energy Information Administration, Electricty Retail Sales, 2019",null,null,null,null,null,null,null,null,null,null,null,null,275,1.0269999999999999,1.036,null,null,null,null,275,1.105,1.117,null,null,null,null,0.08,0.45300000000000001,0.45300000000000001]
[null,null,null,"Automobile",{"$f":"ROUND((0.0955+3900/15000)*ValueUpdate,3)","v":0.35599999999999998},"$/mi",null,11,null,null,null,null,null,null,null,null,null,null,null,"Directional Signage ",1.7000000000000001E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,3.0200000000000001E-2,7.5800000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0.89500000000000002,286.14699999999999,6.4299999999999996E-2,1E-3,2.8E-3,1.38E-2,1E-3,null,null,null,null,46,0.5081,228.05520000000001,2.0299999999999999E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Association of American Railroads, Freight Rail & Preserving the Environment, April 2021",null,null,null,null,null,null,null,null,null,null,null,null,300,1.034,1.0469999999999999,null,null,null,null,300,1.123,1.137]
[null,null,null,"Truck",{"$f":"ROUND((0.28+0.119+0.034)*(1.1578/1.1385)*ValueUpdate,3)","v":0.44},"$/mi",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVERAGE DISTANCE PER ACTIVE TRANSPORTATION TRIP",null,null,null,null,null,null,null,null,null,null,48,3.0499999999999999E-2,7.3099999999999998E-2,null,null,null,"Source: California Department of Transportation,TASAS Unit, 2010 to 2013 average",null,null,null,null,null,null,null,"Source: FRA, Office of Safety Analysis, 5.10 - Hwy/Rail Incidents Summary",null,null,null,null,null,null,null,null,null,null,47,0.88819999999999999,288.82729999999998,6.4500000000000002E-2,1E-3,2.8999999999999998E-3,1.38E-2,1E-3,null,null,null,null,47,0.50509999999999999,230.97450000000001,2.0400000000000001E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"California Environmental Protection Agency / Air Resources Board, Technology Assessment: ",null,null,null,null,null,null,null,null,null,null,null,null,325,1.0409999999999999,1.0580000000000001,null,null,null,null,325,1.141,1.1559999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health (Absenteeism Reduction)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(miles/trip)",null,null,null,null,null,null,null,null,null,null,49,3.09E-2,7.0499999999999993E-2,null,null,null,null,"26) Crash Data on California State Highways 2018",null,null,null,null,null,null,null,"Table, California, Motor Vehicles, Public Crossings, Jan 2011 to Dec 2020",null,null,null,null,null,null,null,null,null,48,0.88139999999999996,291.5326,6.4699999999999994E-2,1E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,48,0.50209999999999999,233.93119999999999,2.0500000000000001E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Freight Locomotives, November 2016",null,null,null,null,null,null,null,null,null,null,null,null,350,1.05,1.07,null,null,null,null,350,1.159,1.1759999999999999,null,null,null,"Source: Fitzpatrick, Brewer, and Venglar, 2003"]
[null,null,"Idling Speed for Op. Costs and Emissions",null,5,"mph",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Absence of Employees",3.5,"days/yr",null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,3.1199999999999999E-2,6.8000000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0.87460000000000004,294.26330000000002,6.4899999999999999E-2,1E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,49,0.49909999999999999,236.92570000000001,2.06E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,1.0609999999999999,1.085,null,null,null,null,375,1.1759999999999999,1.196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage Covered by Short-Term Sick Leave",0.66,"%",null,23,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,51,3.1600000000000003E-2,7.0699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.8679,297.01949999999999,6.5199999999999994E-2,1E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,50,0.49609999999999999,239.95859999999999,2.07E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1.0720000000000001,1.1000000000000001,null,null,null,null,400,1.194,1.216]
[null,"Accident Cost Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Sick Days Reduced When Active at Least 30 Minutes per Day",0.06,"%",null,24,null,null,null,null,null,null,null,null,"Mode","Age Cohort",null,"South","North","Rural",null,null,null,null,null,52,3.2099999999999997E-2,7.3499999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0.86080000000000001,300.5677,6.5500000000000003E-2,1E-3,3.0000000000000001E-3,1.38E-2,1E-3,null,null,null,null,51,0.49370000000000003,243.83770000000001,2.0899999999999998E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,1.0820000000000001,1.1140000000000001,null,null,null,null,425,1.212,1.2350000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling","Adults",null,2.29,2.29,7.89,null,null,null,null,null,53,3.2500000000000001E-2,7.6399999999999996E-2,null,null,null,null,"COST OF HIGHWAY CRASHES",null,null,null,null,null,null,null,"PASSING LANE CRASH REDUCTION FACTORS",null,null,null,null,null,null,null,null,null,52,0.85370000000000001,304.1583,6.59E-2,1E-3,3.0000000000000001E-3,1.3899999999999999E-2,1E-3,null,null,null,null,52,0.49130000000000001,247.77940000000001,2.1100000000000001E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,1.093,1.129,null,null,null,null,450,1.23,1.2549999999999999]
[null,null,"Cost of a Fatality",null,11600000,"$/event",null,13,null,null,null,null,null,null,null,null,null,null,"Health (Mortality Reduction)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Children <16",null,0.99,0.99,0.78,null,null,null,null,null,54,3.3000000000000002E-2,7.9399999999999998E-2,null,null,null,null,"($/crash)",null,null,null,null,null,null,null,"(rate with passing lane/rate without passing lane)",null,null,null,null,null,null,null,null,null,53,0.84670000000000001,307.79180000000002,6.6299999999999998E-2,1E-3,3.0000000000000001E-3,1.4E-2,1E-3,null,null,null,null,53,0.4889,251.78489999999999,2.1299999999999999E-2,4.0000000000000002E-4,2.5000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Cyclists Aged 16-64",{"$f":"IF(ProjLoc=1,AJ51,IF(ProjLoc=2,AK51,AL51))","v":0.54900000000000004},"%",null,null,null,null,null,null,null,null,null,null,"Walking","Adults",null,0.68,0.68,0.6,null,null,null,null,null,55,3.3399999999999999E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0.83979999999999999,311.46870000000001,6.6699999999999995E-2,1E-3,3.0999999999999999E-3,1.41E-2,1E-3,null,null,null,null,54,0.48659999999999998,255.8552,2.1499999999999998E-2,4.0000000000000002E-4,2.5000000000000001E-3,5.1000000000000004E-3,4.0000000000000002E-4]
[null,null,"Cost of an Injury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Pedestrians Aged 16-74",{"$f":"IF(ProjLoc=1,AJ52,IF(ProjLoc=2,AK52,AL52))","v":0.80500000000000005},"%",null,null,null,null,null,null,null,null,null,null,null,"Children <16",null,0.63,0.63,1.08,null,null,null,null,null,56,3.3700000000000001E-2,8.6499999999999994E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Minimum ADT","Fatality","Injury","PDO",null,null,null,null,null,null,55,0.83289999999999997,315.18950000000001,6.7100000000000007E-2,1E-3,3.0999999999999999E-3,1.4200000000000001E-2,1E-3,null,null,null,null,55,0.48420000000000002,259.99119999999999,2.1700000000000001E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.1000000000000004E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Texas Transportation Institute, 1994",null,null,null,null,null,null,"Source: ARRB Research Board TR VOC Model"]
[null,null,null,"Level A (Severe)",554800,"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3.4000000000000002E-2,9.0700000000000003E-2,null,null,null,null,"Fatal Crash",{"$f":"ROUND(FatValue*AZ26+(InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ33+NoInjValue*AZ41,-5)","v":12700000},{"$f":"ROUND(FatValue*BA26+(InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA33+NoInjValue*BA41,-5)","v":12600000},{"$f":"ROUND(FatValue*BB26+(InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB33+NoInjValue*BB41,-5)","v":13400000},{"$f":"ROUND(FatValue*BC26+(InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC33+NoInjValue*BC41,-5)","v":13000000},null,null,null,0,0.25,0.69399999999999995,0.92600000000000005,null,null,null,null,null,null,56,0.81669999999999998,317.38749999999999,6.6799999999999998E-2,1E-3,3.0999999999999999E-3,1.43E-2,1E-3,null,null,null,null,56,0.47720000000000001,262.64600000000002,2.18E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.1999999999999998E-3,4.0000000000000002E-4]
[null,null,null,"Level B (Moderate)",151100,"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,"Percentage Reduction in Mortality per 365 Annual Cycling Miles",4.4999999999999998E-2,"%",null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,3.4299999999999997E-2,9.5000000000000001E-2,null,null,null,null,"Injury Crash",{"$f":"ROUND((InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ34+NoInjValue*AZ42,-2)","v":181700},{"$f":"ROUND((InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA34+NoInjValue*BA42,-2)","v":181700},{"$f":"ROUND((InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB34+NoInjValue*BB42,-2)","v":187800},{"$f":"ROUND((InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC34+NoInjValue*BC42,-2)","v":182400},null,null,null,5000,0.192,0.80300000000000005,0.96499999999999997,null,null,null,null,null,null,57,0.80079999999999996,319.60090000000002,6.6600000000000006E-2,1E-3,3.2000000000000002E-3,1.44E-2,1E-3,null,null,null,null,57,0.4703,265.3279,2.1999999999999999E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.3E-3,4.0000000000000002E-4]
[null,null,null,"Level C (Minor)",77200,"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,"Percentage Reduction in Mortality per 365 Annual Walking Miles",0.09,"%",null,20,null,null,null,null,null,null,null,null,"TRIP PURPOSE FOR ACTIVE TRANSPORTATION TRIPS",null,null,null,null,null,null,null,null,null,null,59,3.4500000000000003E-2,9.9500000000000005E-2,null,null,null,null,"PDO Crash",{"$f":"ROUND(NoInjValue*AZ43*2,-2)","v":16600},{"$f":"ROUND(NoInjValue*BA43*2,-2)","v":18700},{"$f":"ROUND(NoInjValue*BB43*2,-2)","v":14600},{"$f":"ROUND(NoInjValue*BC43*2,-2)","v":18000},null,null,null,10000,0.84,0.57699999999999996,0.97799999999999998,null,null,null,null,null,null,58,0.78520000000000001,321.8297,6.6400000000000001E-2,1.1000000000000001E-3,3.2000000000000002E-3,1.44E-2,1.1000000000000001E-3,null,null,null,null,58,0.46350000000000002,268.03719999999998,2.2200000000000001E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.4000000000000003E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent of trips)",null,null,null,null,null,null,null,null,null,null,60,3.4799999999999998E-2,0.1043,null,null,null,null,"All Types",{"$f":"ROUND(AZ50*AZ64+AZ51*AZ65+AZ52*AZ66,-2)","v":126400},{"$f":"ROUND(BA50*BA64+BA51*BA65+BA52*BA66,-2)","v":164500},{"$f":"ROUND(BB50*BB64+BB51*BB65+BB52*BB66,-2)","v":350000},{"$f":"ROUND(BC50*BC64+BC51*BC65+BC52*BC66,-2)","v":166600},null,null,null,null,null,null,null,null,null,null,null,null,null,59,0.76990000000000003,324.07400000000001,6.6199999999999995E-2,1.1000000000000001E-3,3.2000000000000002E-3,1.4500000000000001E-2,1.1000000000000001E-3,null,null,null,null,59,0.45679999999999998,270.77409999999998,2.23E-2,4.0000000000000002E-4,2.7000000000000001E-3,5.4999999999999997E-3,4.0000000000000002E-4]
[null,null,"Cost of Property Damage",null,4600,"$/event",null,14,null,null,null,null,null,null,null,null,null,null,null,"Morality Rate - All Causes (Aged 20-64)",252,"#/100,000 people",null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,3.5099999999999999E-2,0.1062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0.75490000000000002,326.334,6.6000000000000003E-2,1.1000000000000001E-3,3.2000000000000002E-3,1.46E-2,1.1000000000000001E-3,null,null,null,null,60,0.45019999999999999,273.53899999999999,2.2499999999999999E-2,4.0000000000000002E-4,2.7000000000000001E-3,5.7000000000000002E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morality Rate - All Causes (Aged 20-74)",392,"#/100,000 people",null,25,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,62,3.5299999999999998E-2,0.10829999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.75190000000000001,328.7321,6.7199999999999996E-2,1.1000000000000001E-3,3.2000000000000002E-3,1.5100000000000001E-2,1.1000000000000001E-3,null,null,null,null,61,0.44550000000000001,275.30180000000001,2.2700000000000001E-2,4.0000000000000002E-4,2.7000000000000001E-3,5.7999999999999996E-3,4.0000000000000002E-4]
[null,null,"Cost of Highway Crash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mode","Trip Purpose",null,"South","North","Rural",null,null,null,null,null,63,3.56E-2,0.1104,null,null,null,"Source: Combination of above four tables",null,null,null,null,null,null,null,"Source: Taylor and Jain, 1991",null,null,null,null,null,null,null,null,null,null,62,0.749,331.14769999999999,6.8400000000000002E-2,1.1000000000000001E-3,3.3E-3,1.5599999999999999E-2,1.1000000000000001E-3,null,null,null,null,62,0.44080000000000003,277.07600000000002,2.29E-2,4.0000000000000002E-4,2.7000000000000001E-3,5.8999999999999999E-3,4.0000000000000002E-4]
[null,null,null,"Fatal Crash",{"$f":"IF(ProjLoc=3,HwyFatCostR,HwyFatCostU)","v":12700000},"$/crash",null,"Did not change to Recommended National Values.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling","Commuting",null,0.186,0.186,9.9000000000000005E-2,null,null,null,null,null,64,3.5799999999999998E-2,0.1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0.746,333.58120000000002,6.9699999999999998E-2,1.1999999999999999E-3,3.3E-3,1.6E-2,1.1999999999999999E-3,null,null,null,null,63,0.43619999999999998,278.86160000000001,2.3099999999999999E-2,4.0000000000000002E-4,2.8E-3,6.1000000000000004E-3,4.0000000000000002E-4]
[null,null,null,"Injury Crash",{"$f":"IF(ProjLoc=3,HwyInjCostR,HwyInjCostU)","v":181700},"$/crash",null,"Did not change to Recommended National Values.",null,null,null,null,null,null,null,null,null,"Sources: 19) 2017 National Household Travel Survey, 20) 2017 WHO HEAT Model Documentation, 21) Hood et al., 2011, 22) Heuman et al., 2005, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,0.46100000000000002,0.46100000000000002,0.622,null,null,null,null,null,65,3.61E-2,0.11459999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0.74299999999999999,336.03250000000003,7.0999999999999994E-2,1.1999999999999999E-3,3.3E-3,1.6500000000000001E-2,1.1999999999999999E-3,null,null,null,null,64,0.43159999999999998,280.65870000000001,2.3300000000000001E-2,5.0000000000000001E-4,2.8E-3,6.1999999999999998E-3,5.0000000000000001E-4]
[null,null,null,"PDO Crash",{"$f":"IF(ProjLoc=3,HwyPDOCostR,HwyPDOCostU)","v":16600},"$/crash",null,"Did not change to Recommended National Values.",null,null,null,null,null,null,null,null,null,"23) Maestas et al., 2018, 24) World Health Organization, 2003, 25) California Health and Human Services Agency, 2019 Final Deaths",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Destination",null,0.35299999999999998,0.35299999999999998,0.27900000000000003,null,null,null,null,null,66,3.61E-2,0.1138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,0.74009999999999998,338.5018,7.2300000000000003E-2,1.1999999999999999E-3,3.3E-3,1.7100000000000001E-2,1.1999999999999999E-3,null,null,null,null,65,0.42709999999999998,282.46730000000002,2.35E-2,5.0000000000000001E-4,2.8E-3,6.4000000000000003E-3,5.0000000000000001E-4]
[null,null,null,"Average Cost",{"$f":"IF(ProjLoc=3,AvgAccCostR,AvgAccCostU)","v":126400},"$/crash",null,"Did not change to Recommended National Values.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walking","Commuting",null,5.1999999999999998E-2,5.1999999999999998E-2,6.2E-2,null,null,null,null,null,67,3.6200000000000003E-2,0.113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.73799999999999999,339.07780000000002,7.2800000000000004E-2,1.1999999999999999E-3,3.3999999999999998E-3,1.72E-2,1.1999999999999999E-3,null,null,null,null,66,0.42499999999999999,283.24509999999998,2.3599999999999999E-2,5.0000000000000001E-4,2.8E-3,6.4999999999999997E-3,5.0000000000000001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,0.55000000000000004,0.55000000000000004,0.63500000000000001,null,null,null,null,null,68,3.6299999999999999E-2,0.1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,0.7359,339.65469999999999,7.3200000000000001E-2,1.2999999999999999E-3,3.3999999999999998E-3,1.7299999999999999E-2,1.2999999999999999E-3,null,null,null,null,67,0.4229,284.02499999999998,2.3699999999999999E-2,5.0000000000000001E-4,2.8E-3,6.6E-3,5.0000000000000001E-4]
[null,null,"Statewide Highway Crash Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Destination",null,0.39800000000000002,0.39800000000000002,0.30299999999999999,null,null,null,null,null,69,3.6400000000000002E-2,0.1115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0.73380000000000001,340.23259999999999,7.3700000000000002E-2,1.2999999999999999E-3,3.3999999999999998E-3,1.7500000000000002E-2,1.2999999999999999E-3,null,null,null,null,68,0.42080000000000001,284.80700000000002,2.3800000000000002E-2,5.0000000000000001E-4,2.8E-3,6.7000000000000002E-3,5.0000000000000001E-4]
[null,null,null,"Fatal Crash",{"$f":"ROUND(3628/773922,3)","v":5.0000000000000001E-3},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,3.6499999999999998E-2,0.11070000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0.73180000000000001,340.81150000000002,7.4200000000000002E-2,1.2999999999999999E-3,3.3999999999999998E-3,1.7600000000000001E-2,1.2999999999999999E-3,null,null,null,null,69,0.41870000000000002,285.59120000000001,2.3900000000000001E-2,5.0000000000000001E-4,2.8E-3,6.7999999999999996E-3,5.0000000000000001E-4]
[null,null,null,"Injury Crash",{"$f":"ROUND(218217/773922,2)","v":0.28000000000000003},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.72970000000000002,341.39139999999998,7.46E-2,1.2999999999999999E-3,3.3999999999999998E-3,1.78E-2,1.2999999999999999E-3,null,null,null,null,70,0.41660000000000003,286.3775,2.41E-2,5.0000000000000001E-4,2.8E-3,6.8999999999999999E-3,5.0000000000000001E-4]
[null,null,null,"PDO Crash",{"$f":"ROUND(474304/773922,2)","v":0.61},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: 2017 National Household Travel Survey, California Sample",null,null,null,null,null,null,null,null,null,null,"* Includes motorcycles & medium duty vehicles"]
[null,null,null,"Non-Freeway",1.04,"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Five mph is best estimate for idling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0,1.3149999999999999,11.029400000000001,1.0065,1E-4,1E-4,7.0300000000000001E-2,1E-4,null,null,null,"Truck",0,0.66590000000000005,5.1022999999999996,0.76559999999999995,0,1E-4,2.0299999999999999E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2.3136000000000001,1696.8925999999999,2.1959,4.5999999999999999E-2,1.6400000000000001E-2,0.30649999999999999,4.5999999999999999E-2,null,null,null,null,5,0.65159999999999996,865.16229999999996,0.42770000000000002,9.4999999999999998E-3,8.3000000000000001E-3,4.7800000000000002E-2,9.4999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2.2435999999999998,1668.3322000000001,2.2233000000000001,4.4299999999999999E-2,1.61E-2,0.28810000000000002,4.4299999999999999E-2,null,null,null,null,6,0.66249999999999998,866.04849999999999,0.50160000000000005,9.1999999999999998E-3,8.3000000000000001E-3,4.65E-2,9.1999999999999998E-3]
[null,"Sources: 1) Office of Management and Budget (OMB), 2) Review of OMB and State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMFAC2021, 2024 & 2044 average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2.1757,1640.2524000000001,2.2511000000000001,4.2599999999999999E-2,1.5699999999999999E-2,0.27079999999999999,4.2599999999999999E-2,null,null,null,null,7,0.67369999999999997,866.9357,0.58819999999999995,8.9999999999999993E-3,8.2000000000000007E-3,4.53E-2,8.9999999999999993E-3]
[null,"Treasurer's Office data, 3) Bureau of Labor Statistics (BLS) OES 2020, 4) BLS Employment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2.1097999999999999,1612.6452999999999,2.2791999999999999,4.1000000000000002E-2,1.54E-2,0.25459999999999999,4.1000000000000002E-2,null,null,null,null,8,0.68500000000000005,867.82380000000001,0.68969999999999998,8.6999999999999994E-3,8.2000000000000007E-3,4.41E-2,8.6999999999999994E-3]
[null,"Cost Index, 5) USDOT Department Guidance 2021, 6) California Department of Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2.0459999999999998,1585.5029,2.3075999999999999,3.95E-2,1.5100000000000001E-2,0.23930000000000001,3.95E-2,null,null,null,null,9,0.6966,868.71280000000002,0.80879999999999996,8.3999999999999995E-3,8.2000000000000007E-3,4.2999999999999997E-2,8.3999999999999995E-3]
[null,"TSI and Traffic Operations, 7) IDAS model, 8) AAA Daily Fuel Gauge Report 2021, 9) California",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1.9841,1558.8172,2.3365,3.7999999999999999E-2,1.4800000000000001E-2,0.22489999999999999,3.7999999999999999E-2,null,null,null,null,10,0.70830000000000004,869.60270000000003,0.94840000000000002,8.2000000000000007E-3,8.0999999999999996E-3,4.19E-2,8.2000000000000007E-3]
[null,"Board of Equalization, 10) Caltrans Transportation Funding in California 2020, 11) AAA Your",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1.8688,1490.2475999999999,2.1839,3.5999999999999997E-2,1.41E-2,0.21110000000000001,3.5999999999999997E-2,null,null,null,null,11,0.66,836.53880000000004,0.88519999999999999,7.9000000000000008E-3,7.7999999999999996E-3,3.9800000000000002E-2,7.9000000000000008E-3]
[null,"Driving Costs 2021, 12) American Transportation Research Institute 2021, 13) USDOT VSL, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.7601,1424.6943000000001,2.0413000000000001,3.4099999999999998E-2,1.35E-2,0.1981,3.4099999999999998E-2,null,null,null,null,12,0.61499999999999999,804.73209999999995,0.82609999999999995,7.7000000000000002E-3,7.4999999999999997E-3,3.78E-2,7.7000000000000002E-3]
[null,"14) NHTSA 2010, 15) Crash Data on California State Highways 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1.6577999999999999,1362.0246,1.9079999999999999,3.2300000000000002E-2,1.29E-2,0.186,3.2300000000000002E-2,null,null,null,null,13,0.57310000000000005,774.13480000000004,0.77100000000000002,7.4000000000000003E-3,7.3000000000000001E-3,3.5900000000000001E-2,7.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1.5615000000000001,1302.1116,1.7834000000000001,3.0599999999999999E-2,1.24E-2,0.17460000000000001,3.0599999999999999E-2,null,null,null,null,14,0.53400000000000003,744.70079999999996,0.71960000000000002,7.1999999999999998E-3,7.0000000000000001E-3,3.4099999999999998E-2,7.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,1.4706999999999999,1244.8340000000001,1.667,2.9000000000000001E-2,1.18E-2,0.16389999999999999,2.9000000000000001E-2,null,null,null,null,15,0.49759999999999999,716.38599999999997,0.67159999999999997,7.0000000000000001E-3,6.7000000000000002E-3,3.2399999999999998E-2,7.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.3769,1231.6228000000001,1.6476999999999999,2.69E-2,1.17E-2,0.1517,2.69E-2,null,null,null,null,16,0.45839999999999997,707.56700000000001,0.67120000000000002,6.6E-3,6.7000000000000002E-3,3.0300000000000001E-2,6.6E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,1.2889999999999999,1218.5517,1.6286,2.5100000000000001E-2,1.1599999999999999E-2,0.1404,2.5100000000000001E-2,null,null,null,null,17,0.42220000000000002,698.85659999999996,0.67090000000000005,6.1999999999999998E-3,6.6E-3,2.8299999999999999E-2,6.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1.2067000000000001,1205.6194,1.6096999999999999,2.3300000000000001E-2,1.15E-2,0.13,2.3300000000000001E-2,null,null,null,null,18,0.38900000000000001,690.25340000000006,0.67059999999999997,5.7999999999999996E-3,6.4999999999999997E-3,2.6499999999999999E-2,5.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,1.1296999999999999,1192.8244,1.591,2.1700000000000001E-2,1.1299999999999999E-2,0.12039999999999999,2.1700000000000001E-2,null,null,null,null,19,0.35830000000000001,681.75620000000004,0.67030000000000001,5.4999999999999997E-3,6.4000000000000003E-3,2.47E-2,5.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,1.0576000000000001,1180.1650999999999,1.5726,2.01E-2,1.12E-2,0.1114,2.01E-2,null,null,null,null,20,0.33,673.36350000000004,0.66990000000000005,5.1999999999999998E-3,6.3E-3,2.3099999999999999E-2,5.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1.0154000000000001,1138.1322,1.5314000000000001,1.9900000000000001E-2,1.0800000000000001E-2,0.1089,1.9900000000000001E-2,null,null,null,null,21,0.31569999999999998,654.89210000000003,0.63229999999999997,5.1000000000000004E-3,6.1999999999999998E-3,2.3E-2,5.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.97489999999999999,1097.5963999999999,1.4913000000000001,1.9699999999999999E-2,1.04E-2,0.1065,1.9699999999999999E-2,null,null,null,null,22,0.30209999999999998,636.92740000000003,0.5968,5.1000000000000004E-3,6.0000000000000001E-3,2.29E-2,5.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0.93610000000000004,1058.5043000000001,1.4521999999999999,1.95E-2,1.01E-2,0.1041,1.95E-2,null,null,null,null,23,0.28899999999999998,619.45550000000003,0.56320000000000003,5.0000000000000001E-3,5.7999999999999996E-3,2.2700000000000001E-2,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0.89880000000000004,1020.8046000000001,1.4140999999999999,1.9199999999999998E-2,9.7000000000000003E-3,0.1017,1.9199999999999998E-2,null,null,null,null,24,0.27650000000000002,602.46289999999999,0.53159999999999996,5.0000000000000001E-3,5.7000000000000002E-3,2.2599999999999999E-2,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0.8629,984.44749999999999,1.3771,1.9E-2,9.2999999999999992E-3,9.9500000000000005E-2,1.9E-2,null,null,null,null,25,0.26450000000000001,585.93640000000005,0.50170000000000003,4.8999999999999998E-3,5.4999999999999997E-3,2.2499999999999999E-2,4.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0.82969999999999999,974.59040000000005,1.3491,1.7999999999999999E-2,9.1999999999999998E-3,9.35E-2,1.7999999999999999E-2,null,null,null,null,26,0.2525,579.66480000000001,0.48359999999999997,4.7000000000000002E-3,5.4000000000000003E-3,2.1299999999999999E-2,4.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0.79769999999999996,964.83190000000002,1.3216000000000001,1.7000000000000001E-2,9.1000000000000004E-3,8.7900000000000006E-2,1.7000000000000001E-2,null,null,null,null,27,0.24099999999999999,573.46029999999996,0.4662,4.4999999999999997E-3,5.4000000000000003E-3,2.0199999999999999E-2,4.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0.76700000000000002,955.1712,1.2948,1.61E-2,8.9999999999999993E-3,8.2699999999999996E-2,1.61E-2,null,null,null,null,28,0.23,567.32219999999995,0.44929999999999998,4.3E-3,5.3E-3,1.9099999999999999E-2,4.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0.73740000000000006,945.60720000000003,1.2684,1.52E-2,8.8999999999999999E-3,7.7700000000000005E-2,1.52E-2,null,null,null,null,29,0.21959999999999999,561.24980000000005,0.43309999999999998,4.1000000000000003E-3,5.3E-3,1.8100000000000002E-2,4.1000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0.70899999999999996,936.13890000000004,1.2425999999999999,1.44E-2,8.8000000000000005E-3,7.3099999999999998E-2,1.44E-2,null,null,null,null,30,0.20960000000000001,555.24239999999998,0.41749999999999998,3.8999999999999998E-3,5.1999999999999998E-3,1.72E-2,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0.67789999999999995,941.27160000000003,1.2298,1.37E-2,8.8999999999999999E-3,6.8199999999999997E-2,1.37E-2,null,null,null,null,31,0.20180000000000001,559.83029999999997,0.41310000000000002,3.8E-3,5.1999999999999998E-3,1.6199999999999999E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0.6482,946.43230000000005,1.2171000000000001,1.3100000000000001E-2,8.8999999999999999E-3,6.3600000000000004E-2,1.3100000000000001E-2,null,null,null,null,32,0.19420000000000001,564.45609999999999,0.4088,3.8E-3,5.3E-3,1.5299999999999999E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0.61980000000000002,951.62139999999999,1.2045999999999999,1.26E-2,8.8999999999999999E-3,5.9299999999999999E-2,1.26E-2,null,null,null,null,33,0.187,569.12009999999998,0.40450000000000003,3.7000000000000002E-3,5.3E-3,1.44E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0.59260000000000002,956.83889999999997,1.1920999999999999,1.2E-2,8.9999999999999993E-3,5.5300000000000002E-2,1.2E-2,null,null,null,null,34,0.18,573.82259999999997,0.40029999999999999,3.5999999999999999E-3,5.3E-3,1.3599999999999999E-2,3.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0.56659999999999999,962.08500000000004,1.1798,1.15E-2,8.9999999999999993E-3,5.16E-2,1.15E-2,null,null,null,null,35,0.17330000000000001,578.56399999999996,0.39610000000000001,3.5000000000000001E-3,5.4000000000000003E-3,1.2800000000000001E-2,3.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0.55049999999999999,967.41949999999997,1.1662999999999999,1.1299999999999999E-2,9.1000000000000004E-3,4.8800000000000003E-2,1.1299999999999999E-2,null,null,null,null,36,0.16880000000000001,584.06709999999998,0.38829999999999998,3.5999999999999999E-3,5.4000000000000003E-3,1.2200000000000001E-2,3.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0.53490000000000004,972.78359999999998,1.1529,1.0999999999999999E-2,9.1000000000000004E-3,4.6199999999999998E-2,1.0999999999999999E-2,null,null,null,null,37,0.16450000000000001,589.62249999999995,0.38059999999999999,3.7000000000000002E-3,5.4999999999999997E-3,1.1599999999999999E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0.51970000000000005,978.17750000000001,1.1395999999999999,1.0800000000000001E-2,9.1000000000000004E-3,4.3700000000000003E-2,1.0800000000000001E-2,null,null,null,null,38,0.1603,595.23080000000004,0.37309999999999999,3.8E-3,5.4999999999999997E-3,1.11E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0.505,983.60130000000004,1.1266,1.06E-2,9.1999999999999998E-3,4.1300000000000003E-2,1.06E-2,null,null,null,null,39,0.15609999999999999,600.89239999999995,0.36580000000000001,3.8E-3,5.5999999999999999E-3,1.0500000000000001E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0.49059999999999998,989.05510000000004,1.1135999999999999,1.04E-2,9.1999999999999998E-3,3.9100000000000003E-2,1.04E-2,null,null,null,null,40,0.15210000000000001,606.60789999999997,0.35859999999999997,3.8999999999999998E-3,5.5999999999999999E-3,0.01,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0.48680000000000001,984.5077,1.0993999999999999,1.0500000000000001E-2,9.1999999999999998E-3,3.8199999999999998E-2,1.0500000000000001E-2,null,null,null,null,41,0.1479,611.86289999999997,0.35299999999999998,4.1999999999999997E-3,5.7000000000000002E-3,9.7999999999999997E-3,4.1999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0.4829,979.98119999999994,1.0853999999999999,1.06E-2,9.1000000000000004E-3,3.7400000000000003E-2,1.06E-2,null,null,null,null,42,0.14380000000000001,617.16330000000005,0.34739999999999999,4.4000000000000003E-3,5.7000000000000002E-3,9.5999999999999992E-3,4.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0.47910000000000003,975.47540000000004,1.0714999999999999,1.06E-2,9.1000000000000004E-3,3.6600000000000001E-2,1.06E-2,null,null,null,null,43,0.1399,622.50959999999998,0.34200000000000003,4.7000000000000002E-3,5.7999999999999996E-3,9.4000000000000004E-3,4.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0.4753,970.99040000000002,1.0579000000000001,1.0699999999999999E-2,9.1000000000000004E-3,3.5900000000000001E-2,1.0699999999999999E-2,null,null,null,null,44,0.13600000000000001,627.90229999999997,0.33660000000000001,5.0000000000000001E-3,5.7999999999999996E-3,9.2999999999999992E-3,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0.47160000000000002,966.52610000000004,1.0444,1.0800000000000001E-2,8.9999999999999993E-3,3.5099999999999999E-2,1.0800000000000001E-2,null,null,null,null,45,0.1323,633.34169999999995,0.33139999999999997,5.3E-3,5.8999999999999999E-3,9.1000000000000004E-3,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0.47620000000000001,930.22239999999999,1.0417000000000001,1.0999999999999999E-2,8.6999999999999994E-3,3.6799999999999999E-2,1.0999999999999999E-2,null,null,null,null,46,0.13,609.35320000000002,0.31030000000000002,5.4000000000000003E-3,5.7000000000000002E-3,9.2999999999999992E-3,5.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0.48089999999999999,895.28229999999996,1.0390999999999999,1.12E-2,8.3999999999999995E-3,3.8600000000000002E-2,1.12E-2,null,null,null,null,47,0.1278,586.27319999999997,0.29060000000000002,5.4999999999999997E-3,5.4999999999999997E-3,9.5999999999999992E-3,5.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0.48570000000000002,861.65459999999996,1.0364,1.15E-2,8.0999999999999996E-3,4.0500000000000001E-2,1.15E-2,null,null,null,null,48,0.12559999999999999,564.06740000000002,0.2722,5.5999999999999999E-3,5.3E-3,9.9000000000000008E-3,5.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0.49049999999999999,829.28989999999999,1.0338000000000001,1.17E-2,7.7999999999999996E-3,4.2500000000000003E-2,1.17E-2,null,null,null,null,49,0.1234,542.70270000000005,0.25490000000000002,5.7000000000000002E-3,5.1000000000000004E-3,1.0200000000000001E-2,5.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.49530000000000002,798.14099999999996,1.0310999999999999,1.2E-2,7.4999999999999997E-3,4.4499999999999998E-2,1.2E-2,null,null,null,null,50,0.12130000000000001,522.1472,0.2387,5.7999999999999996E-3,4.8999999999999998E-3,1.0500000000000001E-2,5.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0.48010000000000003,830.70860000000005,1.0417000000000001,1.2500000000000001E-2,7.7999999999999996E-3,4.2500000000000003E-2,1.2500000000000001E-2,null,null,null,null,51,0.11840000000000001,546.12260000000003,0.25480000000000003,6.4000000000000003E-3,5.1000000000000004E-3,1.01E-2,6.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,0.46529999999999999,864.60519999999997,1.0523,1.2999999999999999E-2,8.0999999999999996E-3,4.0500000000000001E-2,1.2999999999999999E-2,null,null,null,null,52,0.11559999999999999,571.19889999999998,0.27189999999999998,7.0000000000000001E-3,5.3E-3,9.7999999999999997E-3,7.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,0.45100000000000001,899.88480000000004,1.0630999999999999,1.3599999999999999E-2,8.5000000000000006E-3,3.8600000000000002E-2,1.3599999999999999E-2,null,null,null,null,53,0.1129,597.42660000000001,0.29020000000000001,7.6E-3,5.5999999999999999E-3,9.4000000000000004E-3,7.6E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0.43709999999999999,936.60400000000004,1.0739000000000001,1.4200000000000001E-2,8.8000000000000005E-3,3.6900000000000002E-2,1.4200000000000001E-2,null,null,null,null,54,0.11020000000000001,624.85850000000005,0.30969999999999998,8.3000000000000001E-3,5.7999999999999996E-3,9.1000000000000004E-3,8.3000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,0.42359999999999998,974.82159999999999,1.0849,1.4800000000000001E-2,9.1000000000000004E-3,3.5200000000000002E-2,1.4800000000000001E-2,null,null,null,null,55,0.1076,653.55010000000004,0.3306,9.1000000000000004E-3,6.1000000000000004E-3,8.8000000000000005E-3,9.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,0.41,1022.8646,1.0831999999999999,1.5699999999999999E-2,9.5999999999999992E-3,3.15E-2,1.5699999999999999E-2,null,null,null,null,56,0.1045,686.27470000000005,0.36480000000000001,0.01,6.4000000000000003E-3,8.5000000000000006E-3,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,0.39689999999999998,1073.2754,1.0814999999999999,1.6500000000000001E-2,1.01E-2,2.8199999999999999E-2,1.6500000000000001E-2,null,null,null,null,57,0.10150000000000001,720.63789999999995,0.40250000000000002,1.11E-2,6.7000000000000002E-3,8.3000000000000001E-3,1.11E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,0.3841,1126.1706999999999,1.0797000000000001,1.7500000000000002E-2,1.0500000000000001E-2,2.52E-2,1.7500000000000002E-2,null,null,null,null,58,9.8599999999999993E-2,756.72170000000006,0.44419999999999998,1.23E-2,7.1000000000000004E-3,8.0000000000000002E-3,1.23E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,0.37180000000000002,1181.6728000000001,1.0780000000000001,1.84E-2,1.11E-2,2.2599999999999999E-2,1.84E-2,null,null,null,null,59,9.5699999999999993E-2,794.6123,0.49020000000000002,1.37E-2,7.4000000000000003E-3,7.7999999999999996E-3,1.37E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0.3599,1239.9103,1.0763,1.95E-2,1.1599999999999999E-2,2.0199999999999999E-2,1.95E-2,null,null,null,null,60,9.2999999999999999E-2,834.40020000000004,0.54090000000000005,1.5100000000000001E-2,7.7999999999999996E-3,7.6E-3,1.5100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.35010000000000002,1264.0963999999999,1.1266,2.06E-2,1.18E-2,2.0199999999999999E-2,2.06E-2,null,null,null,null,61,9.1800000000000007E-2,852.48789999999997,0.58609999999999995,1.6199999999999999E-2,8.0000000000000002E-3,7.7999999999999996E-3,1.6199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,0.34060000000000001,1288.7544,1.1792,2.1899999999999999E-2,1.21E-2,2.01E-2,2.1899999999999999E-2,null,null,null,null,62,9.0700000000000003E-2,870.96770000000004,0.6351,1.7299999999999999E-2,8.2000000000000007E-3,8.0999999999999996E-3,1.7299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0.33129999999999998,1313.8933,1.2343,2.3199999999999998E-2,1.23E-2,2.01E-2,2.3199999999999998E-2,null,null,null,null,63,8.9599999999999999E-2,889.84810000000004,0.68820000000000003,1.8499999999999999E-2,8.3000000000000001E-3,8.3999999999999995E-3,1.8499999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0.32229999999999998,1339.5226,1.292,2.47E-2,1.26E-2,2.01E-2,2.47E-2,null,null,null,null,64,8.8499999999999995E-2,909.1377,0.74570000000000003,1.9699999999999999E-2,8.5000000000000006E-3,8.6E-3,1.9699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,0.3135,1365.6518000000001,1.3524,2.6200000000000001E-2,1.2800000000000001E-2,0.02,2.6200000000000001E-2,null,null,null,null,65,8.7400000000000005E-2,928.84559999999999,0.80810000000000004,2.1100000000000001E-2,8.6999999999999994E-3,8.8999999999999999E-3,2.1100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.31309999999999999,1350.2911999999999,1.3589,2.64E-2,1.2699999999999999E-2,2.0899999999999998E-2,2.64E-2,null,null,null,null,66,8.6599999999999996E-2,929.4837,0.8155,2.1299999999999999E-2,8.6999999999999994E-3,9.1000000000000004E-3,2.1299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,0.31269999999999998,1335.1033,1.3654999999999999,2.6599999999999999E-2,1.2500000000000001E-2,2.18E-2,2.6599999999999999E-2,null,null,null,null,67,8.5800000000000001E-2,930.12239999999997,0.82299999999999995,2.1600000000000001E-2,8.6999999999999994E-3,9.1999999999999998E-3,2.1600000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0.31240000000000001,1320.0862,1.3722000000000001,2.69E-2,1.24E-2,2.2800000000000001E-2,2.69E-2,null,null,null,null,68,8.5000000000000006E-2,930.76139999999998,0.8306,2.18E-2,8.6999999999999994E-3,9.4000000000000004E-3,2.18E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0.312,1305.2381,1.3788,2.7099999999999999E-2,1.23E-2,2.3800000000000002E-2,2.7099999999999999E-2,null,null,null,null,69,8.4199999999999997E-2,931.40089999999998,0.83830000000000005,2.1999999999999999E-2,8.8000000000000005E-3,9.4999999999999998E-3,2.1999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.31159999999999999,1290.5569,1.3855,2.7300000000000001E-2,1.2200000000000001E-2,2.4799999999999999E-2,2.7300000000000001E-2,null,null,null,null,70,8.3400000000000002E-2,932.04079999999999,0.84599999999999997,2.23E-2,8.8000000000000005E-3,9.7000000000000003E-3,2.23E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus",0,1.7524,13.2318,0.53969999999999996,1E-4,1E-4,8.1500000000000003E-2,1E-4,null,null,null,"Bus",0,0.75390000000000001,6.0008999999999997,0.39250000000000002,1E-4,1E-4,3.6299999999999999E-2,1E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,31.963799999999999,5318.2891,4.1913,3.6799999999999999E-2,1.6199999999999999E-2,0.35499999999999998,3.6799999999999999E-2,null,null,null,null,5,4.4132999999999996,1358.904,0.86209999999999998,5.3E-3,8.3000000000000001E-3,6.9400000000000003E-2,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,29.962599999999998,4954.2772999999997,3.8723000000000001,3.4599999999999999E-2,1.5699999999999999E-2,0.32640000000000002,3.4599999999999999E-2,null,null,null,null,6,3.5421999999999998,1229.3096,0.79279999999999995,4.8999999999999998E-3,7.9000000000000008E-3,6.0999999999999999E-2,4.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,28.0868,4615.1803,3.5775999999999999,3.2500000000000001E-2,1.5299999999999999E-2,0.3,3.2500000000000001E-2,null,null,null,null,7,2.8431000000000002,1112.0741,0.72899999999999998,4.5999999999999999E-3,7.4999999999999997E-3,5.3699999999999998E-2,4.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,26.328399999999998,4299.2929000000004,3.3052999999999999,3.0599999999999999E-2,1.49E-2,0.27579999999999999,3.0599999999999999E-2,null,null,null,null,8,2.282,1006.0191,0.6704,4.1999999999999997E-3,7.1000000000000004E-3,4.7199999999999999E-2,4.1999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,24.680099999999999,4005.0264999999999,3.0537000000000001,2.87E-2,1.4500000000000001E-2,0.25359999999999999,2.87E-2,null,null,null,null,9,1.8315999999999999,910.07820000000004,0.61650000000000005,3.8999999999999998E-3,6.7000000000000002E-3,4.1500000000000002E-2,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,23.134899999999998,3730.9013,2.8212999999999999,2.7E-2,1.41E-2,0.2331,2.7E-2,null,null,null,null,10,1.4701,823.28679999999997,0.56689999999999996,3.7000000000000002E-3,6.3E-3,3.6499999999999998E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,21.849900000000002,3416.1437999999998,2.5832999999999999,2.41E-2,1.3299999999999999E-2,0.2059,2.41E-2,null,null,null,null,11,1.2748999999999999,759.99680000000001,0.50470000000000004,3.3E-3,5.8999999999999999E-3,3.0800000000000001E-2,3.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,20.636199999999999,3127.9409000000001,2.3654999999999999,2.1600000000000001E-2,1.2699999999999999E-2,0.18190000000000001,2.1600000000000001E-2,null,null,null,null,12,1.1055999999999999,701.57209999999998,0.44929999999999998,2.8999999999999998E-3,5.4999999999999997E-3,2.5899999999999999E-2,2.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,19.489899999999999,2864.0522000000001,2.1659999999999999,1.9300000000000001E-2,1.2E-2,0.16059999999999999,1.9300000000000001E-2,null,null,null,null,13,0.95879999999999999,647.63879999999995,0.4,2.5999999999999999E-3,5.1999999999999998E-3,2.1899999999999999E-2,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,18.407299999999999,2622.4265,1.9833000000000001,1.72E-2,1.14E-2,0.1419,1.72E-2,null,null,null,null,14,0.83150000000000002,597.85170000000005,0.35610000000000003,2.3999999999999998E-3,4.7999999999999996E-3,1.84E-2,2.3999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,17.384799999999998,2401.1855,1.8160000000000001,1.54E-2,1.0800000000000001E-2,0.12529999999999999,1.54E-2,null,null,null,null,15,0.72109999999999996,551.89189999999996,0.31709999999999999,2.0999999999999999E-3,4.4999999999999997E-3,1.55E-2,2.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,19.113299999999999,2343.2881000000002,1.5686,1.2E-2,9.1999999999999998E-3,0.10680000000000001,1.2E-2,null,null,null,null,16,0.53359999999999996,427.09750000000003,0.24460000000000001,1.6000000000000001E-3,3.5000000000000001E-3,1.1299999999999999E-2,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,21.0138,2286.7867000000001,1.3549,9.2999999999999992E-3,7.7999999999999996E-3,9.0999999999999998E-2,9.2999999999999992E-3,null,null,null,null,17,0.39489999999999997,330.52179999999998,0.1888,1.1999999999999999E-3,2.7000000000000001E-3,8.2000000000000007E-3,1.1999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,23.103100000000001,2231.6477,1.1702999999999999,7.3000000000000001E-3,6.6E-3,7.7600000000000002E-2,7.3000000000000001E-3,null,null,null,null,18,0.29220000000000002,255.78389999999999,0.14560000000000001,8.9999999999999998E-4,2.0999999999999999E-3,6.0000000000000001E-3,8.9999999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,25.400200000000002,2177.8382000000001,1.0107999999999999,5.7000000000000002E-3,5.5999999999999999E-3,6.6100000000000006E-2,5.7000000000000002E-3,null,null,null,null,19,0.2162,197.94579999999999,0.1124,6.9999999999999999E-4,1.6999999999999999E-3,4.4000000000000003E-3,6.9999999999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,27.925699999999999,2125.3262,0.87309999999999999,4.4000000000000003E-3,4.7000000000000002E-3,5.6300000000000003E-2,4.4000000000000003E-3,null,null,null,null,20,0.16,153.18610000000001,8.6699999999999999E-2,5.0000000000000001E-4,1.2999999999999999E-3,3.2000000000000002E-3,5.0000000000000001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,21.3276,1958.9477999999999,0.96619999999999995,5.3E-3,5.4999999999999997E-3,5.8900000000000001E-2,5.3E-3,null,null,null,null,21,0.19950000000000001,195.50790000000001,0.11,6.9999999999999999E-4,1.6000000000000001E-3,3.8999999999999998E-3,6.9999999999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,16.288399999999999,1805.5941,1.0691999999999999,6.3E-3,6.4000000000000003E-3,6.1600000000000002E-2,6.3E-3,null,null,null,null,22,0.2487,249.5223,0.13950000000000001,8.9999999999999998E-4,2.0999999999999999E-3,4.8999999999999998E-3,8.9999999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,12.4399,1664.2455,1.1832,7.6E-3,7.4999999999999997E-3,6.4399999999999999E-2,7.6E-3,null,null,null,null,23,0.31,318.45960000000002,0.17699999999999999,1.1000000000000001E-3,2.7000000000000001E-3,6.1000000000000004E-3,1.1000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,9.5006000000000004,1533.9621,1.3093999999999999,9.1000000000000004E-3,8.6999999999999994E-3,6.7299999999999999E-2,9.1000000000000004E-3,null,null,null,null,24,0.38640000000000002,406.4427,0.22459999999999999,1.4E-3,3.3999999999999998E-3,7.6E-3,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,7.2558999999999996,1413.8779,1.4490000000000001,1.09E-2,1.01E-2,7.0400000000000004E-2,1.09E-2,null,null,null,null,25,0.48170000000000002,518.73350000000005,0.28499999999999998,1.8E-3,4.4000000000000003E-3,9.4000000000000004E-3,1.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,7.1788999999999996,1378.7891,1.4072,1.06E-2,9.9000000000000008E-3,6.7699999999999996E-2,1.06E-2,null,null,null,null,26,0.45240000000000002,503.87630000000001,0.27160000000000001,1.6999999999999999E-3,4.3E-3,8.8999999999999999E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,7.1028000000000002,1344.5709999999999,1.3666,1.03E-2,9.7000000000000003E-3,6.5100000000000005E-2,1.03E-2,null,null,null,null,27,0.4249,489.44459999999998,0.25890000000000002,1.6999999999999999E-3,4.1999999999999997E-3,8.5000000000000006E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,7.0274999999999999,1311.2021999999999,1.3271999999999999,0.01,9.4999999999999998E-3,6.2600000000000003E-2,0.01,null,null,null,null,28,0.39910000000000001,475.42619999999999,0.24679999999999999,1.6999999999999999E-3,4.0000000000000001E-3,8.0999999999999996E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6.9528999999999996,1278.6614999999999,1.2889999999999999,9.7000000000000003E-3,9.4000000000000004E-3,6.0199999999999997E-2,9.7000000000000003E-3,null,null,null,null,29,0.37480000000000002,461.80939999999998,0.23519999999999999,1.6000000000000001E-3,3.8999999999999998E-3,7.7000000000000002E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,6.8792,1246.9284,1.2518,9.4999999999999998E-3,9.1999999999999998E-3,5.79E-2,9.4999999999999998E-3,null,null,null,null,30,0.35199999999999998,448.58260000000001,0.22420000000000001,1.6000000000000001E-3,3.8E-3,7.3000000000000001E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,6.6943999999999999,1222.2643,1.234,9.4999999999999998E-3,9.1000000000000004E-3,5.6399999999999999E-2,9.4999999999999998E-3,null,null,null,null,31,0.3357,444.99340000000001,0.218,1.6000000000000001E-3,3.8E-3,7.1000000000000004E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,6.5145999999999997,1198.088,1.2164999999999999,9.5999999999999992E-3,8.9999999999999993E-3,5.5E-2,9.5999999999999992E-3,null,null,null,null,32,0.32019999999999998,441.43290000000002,0.21210000000000001,1.6000000000000001E-3,3.8E-3,7.0000000000000001E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,6.3395999999999999,1174.3900000000001,1.1992,9.5999999999999992E-3,8.8999999999999999E-3,5.3600000000000002E-2,9.5999999999999992E-3,null,null,null,null,33,0.3054,437.90089999999998,0.20619999999999999,1.6999999999999999E-3,3.8E-3,6.7999999999999996E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,6.1692999999999998,1151.1606999999999,1.1821999999999999,9.7000000000000003E-3,8.8000000000000005E-3,5.2299999999999999E-2,9.7000000000000003E-3,null,null,null,null,34,0.2913,434.3972,0.2006,1.6999999999999999E-3,3.8E-3,6.6E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,6.0034999999999998,1128.3909000000001,1.1654,9.7000000000000003E-3,8.6999999999999994E-3,5.0999999999999997E-2,9.7000000000000003E-3,null,null,null,null,35,0.27789999999999998,430.92149999999998,0.1951,1.6999999999999999E-3,3.7000000000000002E-3,6.4999999999999997E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,5.7911999999999999,1115.9713999999999,1.1584000000000001,9.9000000000000008E-3,8.6999999999999994E-3,4.9799999999999997E-2,9.9000000000000008E-3,null,null,null,null,36,0.26729999999999998,436.44970000000001,0.19259999999999999,1.8E-3,3.8E-3,6.4000000000000003E-3,1.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,5.5864000000000003,1103.6886,1.1514,0.01,8.6999999999999994E-3,4.87E-2,0.01,null,null,null,null,37,0.2571,442.04880000000003,0.19020000000000001,1.9E-3,3.8999999999999998E-3,6.4000000000000003E-3,1.9E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,5.3888999999999996,1091.5409999999999,1.1445000000000001,1.01E-2,8.6999999999999994E-3,4.7600000000000003E-2,1.01E-2,null,null,null,null,38,0.24729999999999999,447.71980000000002,0.18770000000000001,2E-3,3.8999999999999998E-3,6.3E-3,2E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,5.1982999999999997,1079.5271,1.1375999999999999,1.0200000000000001E-2,8.6999999999999994E-3,4.6600000000000003E-2,1.0200000000000001E-2,null,null,null,null,39,0.23780000000000001,453.46339999999998,0.18540000000000001,2.0999999999999999E-3,4.0000000000000001E-3,6.3E-3,2.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,5.0145,1067.6455000000001,1.1308,1.03E-2,8.6999999999999994E-3,4.5499999999999999E-2,1.03E-2,null,null,null,null,40,0.2288,459.2808,0.183,2.2000000000000001E-3,4.1000000000000003E-3,6.1999999999999998E-3,2.2000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,4.8803999999999998,1062.5605,1.1354,1.04E-2,8.6999999999999994E-3,4.4600000000000001E-2,1.04E-2,null,null,null,null,41,0.2233,464.4658,0.1794,2.2000000000000001E-3,4.1000000000000003E-3,6.1000000000000004E-3,2.2000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,4.7499000000000002,1057.4997000000001,1.1398999999999999,1.0500000000000001E-2,8.6999999999999994E-3,4.36E-2,1.0500000000000001E-2,null,null,null,null,42,0.21790000000000001,469.70920000000001,0.1759,2.3E-3,4.1999999999999997E-3,6.0000000000000001E-3,2.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,4.6228999999999996,1052.463,1.1446000000000001,1.0500000000000001E-2,8.6999999999999994E-3,4.2700000000000002E-2,1.0500000000000001E-2,null,null,null,null,43,0.2127,475.01190000000003,0.1724,2.3999999999999998E-3,4.1999999999999997E-3,5.8999999999999999E-3,2.3999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,4.4992999999999999,1047.4503,1.1492,1.06E-2,8.6999999999999994E-3,4.1799999999999997E-2,1.06E-2,null,null,null,null,44,0.20760000000000001,480.37439999999998,0.1691,2.5000000000000001E-3,4.3E-3,5.8999999999999999E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,4.3791000000000002,1042.4614999999999,1.1537999999999999,1.06E-2,8.8000000000000005E-3,4.0899999999999999E-2,1.06E-2,null,null,null,null,45,0.2026,485.79750000000001,0.16569999999999999,2.5999999999999999E-3,4.4000000000000003E-3,5.7999999999999996E-3,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,4.3262,1046.1259,1.1439999999999999,1.0500000000000001E-2,8.8000000000000005E-3,4.0099999999999997E-2,1.0500000000000001E-2,null,null,null,null,46,0.20119999999999999,489.00839999999999,0.1615,2.5999999999999999E-3,4.4000000000000003E-3,5.7000000000000002E-3,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,4.274,1049.8033,1.1342000000000001,1.04E-2,8.8999999999999999E-3,3.9199999999999999E-2,1.04E-2,null,null,null,null,47,0.19969999999999999,492.24059999999997,0.1573,2.7000000000000001E-3,4.4000000000000003E-3,5.5999999999999999E-3,2.7000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,4.2222999999999997,1053.4936,1.1245000000000001,1.03E-2,8.8999999999999999E-3,3.8399999999999997E-2,1.03E-2,null,null,null,null,48,0.1983,495.49419999999998,0.1532,2.8E-3,4.4999999999999997E-3,5.4999999999999997E-3,2.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,4.1714000000000002,1057.1968999999999,1.1148,1.01E-2,8.9999999999999993E-3,3.7699999999999997E-2,1.01E-2,null,null,null,null,49,0.19689999999999999,498.76929999999999,0.14929999999999999,2.8E-3,4.4999999999999997E-3,5.4000000000000003E-3,2.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,4.1210000000000004,1060.9131,1.1052999999999999,0.01,8.9999999999999993E-3,3.6900000000000002E-2,0.01,null,null,null,null,50,0.19550000000000001,502.06599999999997,0.1454,2.8999999999999998E-3,4.4999999999999997E-3,5.4000000000000003E-3,2.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,4.0545,1079.6318000000001,1.1102000000000001,1.0200000000000001E-2,9.1999999999999998E-3,3.7100000000000001E-2,1.0200000000000001E-2,null,null,null,null,51,0.19739999999999999,514.7106,0.1497,3.0999999999999999E-3,4.7000000000000002E-3,5.4000000000000003E-3,3.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,3.9891000000000001,1098.6808000000001,1.115,1.04E-2,9.4000000000000004E-3,3.73E-2,1.04E-2,null,null,null,null,52,0.19950000000000001,527.67370000000005,0.154,3.3E-3,4.7999999999999996E-3,5.4999999999999997E-3,3.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,3.9247999999999998,1118.0659000000001,1.1198999999999999,1.0500000000000001E-2,9.5999999999999992E-3,3.7400000000000003E-2,1.0500000000000001E-2,null,null,null,null,53,0.20150000000000001,540.9633,0.1585,3.5000000000000001E-3,4.8999999999999998E-3,5.5999999999999999E-3,3.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,3.8614999999999999,1137.7928999999999,1.1249,1.0699999999999999E-2,9.7999999999999997E-3,3.7600000000000001E-2,1.0699999999999999E-2,null,null,null,null,54,0.2036,554.58759999999995,0.16320000000000001,3.7000000000000002E-3,5.0000000000000001E-3,5.7000000000000002E-3,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,3.7991999999999999,1157.8680999999999,1.1297999999999999,1.09E-2,1.01E-2,3.78E-2,1.09E-2,null,null,null,null,55,0.2056,568.55499999999995,0.16800000000000001,3.8999999999999998E-3,5.1999999999999998E-3,5.7999999999999996E-3,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,3.6829999999999998,1184.1948,1.1318999999999999,1.1299999999999999E-2,1.03E-2,3.7999999999999999E-2,1.1299999999999999E-2,null,null,null,null,56,0.19969999999999999,594.13630000000001,0.18210000000000001,4.4000000000000003E-3,5.4000000000000003E-3,6.0000000000000001E-3,4.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3.5703,1211.1202000000001,1.1338999999999999,1.17E-2,1.06E-2,3.8199999999999998E-2,1.17E-2,null,null,null,null,57,0.19400000000000001,620.86860000000001,0.19750000000000001,4.7999999999999996E-3,5.7000000000000002E-3,6.1999999999999998E-3,4.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,3.4611000000000001,1238.6578,1.1359999999999999,1.21E-2,1.09E-2,3.8399999999999997E-2,1.21E-2,null,null,null,null,58,0.1885,648.80370000000005,0.21410000000000001,5.3E-3,5.8999999999999999E-3,6.4999999999999997E-3,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,3.3552,1266.8214,1.1379999999999999,1.2500000000000001E-2,1.1299999999999999E-2,3.8600000000000002E-2,1.2500000000000001E-2,null,null,null,null,59,0.18310000000000001,677.99570000000006,0.2321,5.8999999999999999E-3,6.1999999999999998E-3,6.7000000000000002E-3,5.8999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,3.2524999999999999,1295.6255000000001,1.1400999999999999,1.2999999999999999E-2,1.1599999999999999E-2,3.8800000000000001E-2,1.2999999999999999E-2,null,null,null,null,60,0.17780000000000001,708.50120000000004,0.25169999999999998,6.4999999999999997E-3,6.4999999999999997E-3,7.0000000000000001E-3,6.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,3.1682000000000001,1321.8235,1.1445000000000001,1.35E-2,1.1900000000000001E-2,3.9300000000000002E-2,1.35E-2,null,null,null,null,61,0.17460000000000001,731.12099999999998,0.27350000000000002,7.1000000000000004E-3,6.7999999999999996E-3,7.1999999999999998E-3,7.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,3.0859999999999999,1348.5512000000001,1.149,1.3899999999999999E-2,1.2200000000000001E-2,3.9699999999999999E-2,1.3899999999999999E-2,null,null,null,null,62,0.17150000000000001,754.46299999999997,0.29709999999999998,7.7000000000000002E-3,7.0000000000000001E-3,7.4999999999999997E-3,7.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,3.0059999999999998,1375.8194000000001,1.1535,1.44E-2,1.2500000000000001E-2,4.02E-2,1.44E-2,null,null,null,null,63,0.16839999999999999,778.55029999999999,0.32279999999999998,8.3999999999999995E-3,7.1999999999999998E-3,7.7999999999999996E-3,8.3999999999999995E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,2.9279999999999999,1403.6388999999999,1.1579999999999999,1.49E-2,1.2800000000000001E-2,4.07E-2,1.49E-2,null,null,null,null,64,0.16539999999999999,803.40650000000005,0.3508,9.1000000000000004E-3,7.4999999999999997E-3,8.0999999999999996E-3,9.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,2.8521000000000001,1432.0209,1.1625000000000001,1.54E-2,1.3100000000000001E-2,4.1200000000000001E-2,1.54E-2,null,null,null,null,65,0.16239999999999999,829.05629999999996,0.38109999999999999,9.9000000000000008E-3,7.7999999999999996E-3,8.3999999999999995E-3,9.9000000000000008E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,2.7292999999999998,1425.6288,1.1936,1.6500000000000001E-2,1.2999999999999999E-2,3.78E-2,1.6500000000000001E-2,null,null,null,null,66,0.16689999999999999,857.61479999999995,0.4042,1.0699999999999999E-2,8.0000000000000002E-3,8.3000000000000001E-3,1.0699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,2.6118999999999999,1419.2653,1.2256,1.7600000000000001E-2,1.29E-2,3.4799999999999998E-2,1.7600000000000001E-2,null,null,null,null,67,0.17150000000000001,887.15700000000004,0.42880000000000001,1.15E-2,8.3000000000000001E-3,8.2000000000000007E-3,1.15E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,2.4994000000000001,1412.9301,1.2584,1.8800000000000001E-2,1.2800000000000001E-2,3.2000000000000001E-2,1.8800000000000001E-2,null,null,null,null,68,0.1762,917.71690000000001,0.45479999999999998,1.2500000000000001E-2,8.5000000000000006E-3,8.0999999999999996E-3,1.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,2.3919000000000001,1406.6232,1.2922,2.01E-2,1.2699999999999999E-2,2.9399999999999999E-2,2.01E-2,null,null,null,null,69,0.18110000000000001,949.32939999999996,0.4824,1.35E-2,8.8000000000000005E-3,8.0999999999999996E-3,1.35E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,2.2888999999999999,1400.3444999999999,1.3268,2.1499999999999998E-2,1.26E-2,2.7E-2,2.1499999999999998E-2,null,null,null,null,70,0.18609999999999999,982.03099999999995,0.51160000000000005,1.46E-2,9.1000000000000004E-3,8.0000000000000002E-3,1.46E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board, EMFAC 2021"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes: 1) Zero mph corresponds to starts, 2) Other emissions factors include idling emissions and exclude diurnal and evaporative emissions, 3) Five mph is best estimate for idling"]